5341 Cole Street
1 / 20

5341 Cole Street

C

San Diego, CA 92117

$1,047,500
NEW — 1d

Beds

3

Baths

1.5

Sqft

1,232

Year Built

1959

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260013943SD

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

Virtual Tour

About This Property

Exceptional home located in desirable Clairemont neighborhood! This lovely 3 Bedroom, 1.5 Bathroom property features Expanded Living and Dining Area, Tile Flooring, New Carpet, Complete Interior Repaint, Skylight at Hallway, Instant Hot Water, and Stainless Appliances. Outside, attached Patio Cover provides shade and privacy. and the Stucco Wall surrounding the Back yard has been repaired and Painted, New Low Maintenance Landscape has been planted at Front and Back Yard along with lush grass, and Updated Sprinkler System. Move-In Ready and located close to Freeway Access, Shopping, Schools and Downtown San Diego.

Mortgage Calculator

Est. Monthly Payment

$6,650

Principal & Interest$5,297
Property Tax$1,048
Insurance$306
%($209,500)
%

Location

Loading map...

Investment Score

10D
Est. Monthly Rent
$3,666
Monthly Cashflow

Rent − PITIA

$-2,984
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,700

Mortgage (P+I)
$5,297
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$9,770

NOI (Annual)
$7,157
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 AnalysisOpen Full Calculator