5354 Peyton Place
1 / 20

5354 Peyton Place

D

San Diego, CA 92117

$1,059,000

Soft Appraisal Value: $1,047,900 · 1.1% above estimate

Beds

3

Baths

2

Sqft

1,114

Year Built

1963

Days on Market

52

Property Type

Single Family

HOA/mo

N/A

MLS ID

260005356SD

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

Virtual Tour

About This Property

Wonderful North Clairemont home on quiet, LOW DENSITY street perched on EXTRA LARGE private lot with plenty of room for a pool, expanded living space or ADU!! Home features 3 bedrooms, 2 full baths and a full 2 car garage! New roof, freshly painted inside and out, new appliances, dual pane windows and new flooring throughout. just a short walk to a beautiful neighborhood park! Don't miss this fantastic opportunity!

Mortgage Calculator

Est. Monthly Payment

$6,723

Principal & Interest$5,355
Property Tax$1,059
Insurance$309
%($211,800)
%

Location

Loading map...

Investment Score

9D
Est. Monthly Rent
$3,707
Monthly Cashflow

Rent − PITIA

$-3,016
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,751

Mortgage (P+I)
$5,355
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$9,877

NOI (Annual)
$7,247
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