5422 Adobe Falls
1 / 20

5422 Adobe Falls #10

C

San Diego, CA 92120

$530,000
NEW — 2d

Soft Appraisal Value: $525,100 · 0.9% above estimate

Beds

2

Baths

2

Sqft

1,144

Year Built

1973

Days on Market

2

Property Type

Condo

HOA/mo

$510

MLS ID

260012748SD

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

About This Property

Stylish top-floor condominium with an open and airy layout. Gourmet kitchen featuring quartz countertops, stainless steel appliances, and a farmhouse sink. Spacious living room with vaulted ceilings opens to a private covered balcony, perfect for relaxing or entertaining. In-unit laundry adds everyday convenience. The Adobe Falls community offers two pool areas and beautifully maintained grounds. Conveniently located near shopping, trolley access, dining, and major freeways. A great value and a true must-see!

Mortgage Calculator

Est. Monthly Payment

$3,875

Principal & Interest$2,680
Property Tax$530
Insurance$155
HOA$510
%($106,000)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$2,745
Monthly Cashflow

Rent − PITIA

$-1,130
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,203

Mortgage (P+I)
$2,680
Cap Rate
1.08%
Cash-on-Cash
-24.94%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$5,606

NOI (Annual)
$5,724
Price-to-Rent

Lower = better for investors

16.1

* 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