5331 Cole Street

5331 Cole Street

D

San Diego, CA 92117

$1,398,000

Soft Appraisal Value: $1,389,900 · 0.6% above estimate

Beds

5

Baths

2.5

Sqft

2,157

Year Built

1959

Days on Market

19

Property Type

Single Family

HOA/mo

N/A

MLS ID

260006226SD

Description

Beautiful move-in ready home located in the heart of the desirable Clairemont Community! This 5 Bedroom, 2.5 Bath Property features Repainted Interior and Exterior, New Vinyl Plank Flooring, Stainless Appliances and Skylight at Kitchen, Upgraded Bathrooms, Dining Area and Large Living Room with Brick Fireplace, Full Bedroom / Bath on Second Level with access to an Outdoor Deck, Dual-Paned Windows and Upgraded Exterior Doors, Oversized 1-Car Garage with Epoxy Flooring and Newer Garage Door Opener. Outside - Low Maintenance Landscaping at the Front, a Large and Private Back Patio, and yard with newly planted grass and new sprinklers will give hours of recreation and relaxation. The matching outdoor shed provides a tremendous amount of additional storage. Close to Freeway Access, Shopping and Schools.

Mortgage Calculator

Est. Monthly Payment

$8,875

Principal & Interest$7,069
Property Tax$1,398
Insurance$408
%($279,600)
%

Investment Score

4D
Est. Monthly Rent
$5,739
Monthly Cashflow

Rent − PITIA

$-3,136
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,621

Mortgage (P+I)
$7,069
Cap Rate
1.24%
Cash-on-Cash
-24.12%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$13,039

NOI (Annual)
$17,376
Price-to-Rent

Lower = better for investors

20.3

* 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 AnalysisOpen Full Calculator