This listing is no longer active

This page is kept for reference. Browse active listings →

5364 Adams
1 / 20

5364 Adams

D

San Diego, CA 92115

$1,199,000

Soft Appraisal Value: $1,187,300 · 1.0% above estimate

Beds

2

Baths

2

Sqft

1,407

Year Built

1936

Days on Market

60

Property Type

Single Family

HOA/mo

N/A

MLS ID

260006573SD

This property is in San Diego (92115). View neighborhood stats →

Virtual Tour

About This Property

Just when you thought it was time to give up the search, this one of a kind property becomes available. A home that has a little of everything one may need, including the possibility of future expansion with a rare almost 1/4 acre lot. When you take into consideration the location, the charming turn-key home, the paid for solar, the quiet neighborhood, the detached garage and the massive yard it all really adds up. Give yourself a chance to view this gem, it may be the home of your future.

Mortgage Calculator

Est. Monthly Payment

$7,612

Principal & Interest$6,063
Property Tax$1,199
Insurance$350
%($239,800)
%

Location

Loading map...

Investment Score

11D
Est. Monthly Rent
$4,719
Monthly Cashflow

Rent − PITIA

$-2,893
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,977

Mortgage (P+I)
$6,063
Cap Rate
1.09%
Cash-on-Cash
-24.91%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$11,183

NOI (Annual)
$13,026
Price-to-Rent

Lower = better for investors

21.2

* 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