1 / 20

5319 Northridge Ave

San Diego, CA 92117

$1,049,000

NEW — 3d

Beds

Baths

Sqft

1,114

Year Built

1963

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

260013598SD

This property is in San Diego (92117). View neighborhood stats →

About This Property

NEWLY REMODELED UNIVERCITY VIEW ESTATES HOME IN CLAIREMONT- 3BR/2BA WITH A LARGE OVERSIZED GARAGE. Remodeled kitchen and open floor plan. New floors, new vinyl windows, newly professionally landscaped front and back yards. Quiet neighborhood - large lot. The home has EXCELLENT CURB APPLEAL reflecting true pride of ownership.

Mortgage Calculator

Est. Monthly Payment

$6,659

Principal & Interest$5,304

Property Tax$1,049

Insurance$306

Down Payment

%($209,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,672

Comp Average

$3,517

5402 Balboa Arms

3bd / 2ba · 1,127 sqft · Condo

$690K

Est. $3,363/mo

3020 Cowley Way

2bd / 2ba · 844 sqft · Condo

$639K

Est. $2,982/mo

4188 Balboa

3bd / 2ba · 1,766 sqft · Townhouse

$795K

Est. $4,399/mo

2540 Clairemont Dr

2bd / 2ba · 1,232 sqft · Condo

$711K

Est. $3,478/mo

2727 Morena Boulevard

2bd / 2ba · 1,175 sqft · Condo

$715K

Est. $3,364/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

10D

Est. Monthly Rent

$3,672

Monthly Cashflow

Rent − PITIA

$-2,987

Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,706

Mortgage (P+I)

$5,304

Cap Rate

0.68%

Cash-on-Cash

-26.92%

DSCR

Need ≥ 1.25 for DSCR loan

0.55

Break-even Rent

$9,784

NOI (Annual)

$7,179

Price-to-Rent

Lower = better for investors

23.8

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert Analysis Open Full Calculator