5349 Waring Road
1 / 20

5349 Waring Road

C

San Diego, CA 92120

$975,000
NEW — 1d

Soft Appraisal Value: $962,400 · 1.3% above estimate

Beds

3

Baths

2

Sqft

1,403

Year Built

1956

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260014088SD

This property is in San Diego (92120). View neighborhood stats →

About This Property

Beautifully updated and move-in ready in the heart of Allied Gardens. Exceptional curb appeal welcomes you with an oversized driveway, plus a separate RV parking area. Inside, the open-concept floor plan offers a spacious living area, abundant natural light, and a fully upgraded kitchen with counter seating and stainless steel appliances. A versatile bonus room provides the perfect space for a home office, playroom, gym, or additional living area. The backyard is ideal for gatherings, featuring a large deck, mature fruit trees, and plenty of room to enjoy San Diego's year-round outdoor lifestyle. Major improvements include paid solar, a newer HVAC system, and a roof replaced six years ago. The two-car garage features epoxy flooring and generous storage space. Conveniently located near shopping, dining, parks, and schools, Allied Gardens offers easy access to schools, shopping, and all that San Diego has to offer—including the beach, just about 15 minutes away.

Mortgage Calculator

Est. Monthly Payment

$6,190

Principal & Interest$4,930
Property Tax$975
Insurance$284
%($195,000)
%

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$4,080
Monthly Cashflow

Rent − PITIA

$-2,109
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,860

Mortgage (P+I)
$4,930
Cap Rate
1.32%
Cash-on-Cash
-23.75%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$9,093

NOI (Annual)
$12,841
Price-to-Rent

Lower = better for investors

19.9

* 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