5410 Baja Dr
1 / 16

5410 Baja Dr

D

San Diego, CA 92115

$1,400,000

Soft Appraisal Value: $1,389,500 · 0.8% above estimate

Beds

5

Baths

2

Sqft

1,780

Year Built

1960

Days on Market

10

Property Type

Single Family

HOA/mo

N/A

MLS ID

260011347SD

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

About This Property

Development opportunity with stamped plans in the highly desirable SDSU market! Currently improved with a 5BR/2BA, approximately 1,760 sq ft home, leased through 8/1/2026 at $5,000/month. Approved stamped plans propose a redesigned 5BR/3BA main residence, plus a converted garage unit consisting of 3BR/1BA, and an additional detached 3BR/1BA unit. Excellent opportunity for investors or developers for future upside and strong rental potential in a prime college-area location. Professional property management is already in place and may be available for buyer continuity and convenience.

Mortgage Calculator

Est. Monthly Payment

$8,887

Principal & Interest$7,079
Property Tax$1,400
Insurance$408
%($280,000)
%

Location

Loading map...

Investment Score

19D
Est. Monthly Rent
$6,433
Monthly Cashflow

Rent − PITIA

$-2,454
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,100

Mortgage (P+I)
$7,079
Cap Rate
1.70%
Cash-on-Cash
-21.86%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$13,057

NOI (Annual)
$23,745
Price-to-Rent

Lower = better for investors

18.1

* 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