5432 Adobe Falls Rd
1 / 20

5432 Adobe Falls Rd #12

D

San Diego, CA 92120

$399,900

Soft Appraisal Value: $416,000 · 3.9% below estimate

Beds

2

Baths

1.5

Sqft

884

Year Built

1973

Days on Market

47

Property Type

Condo

HOA/mo

$500

MLS ID

260004791SD

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

Virtual Tour

About This Property

Del Cerro, 2 Bedroom, 1.5 bathroom, condo in Del Cerro, conveniently located near SDSU, Snap Dragon Stadium and a nearby trolley station. Easy access to community shopping and close to freeway access to quickly get to anywhere in San Diego (Zoo, Petco Park, Balboa Park, up the 15 Hwy to Riverside). Just minutes to the beaches. This is a "hop and pop" location where you can pop in your car to drive to quick easy freeway access or hop on a trolley at the near by station. Freshly painted, spiffed up and ready to move in as well as a great opportunity to put in your own TLC. A vaulted ceiling living room adjacent to the balcony/patio offers a spacial feeling of a larger living experience. A great condo to entertain friends in home or at the community pool, spa and BBQ or take a stroll to Del's Hideaway restaurant/bar! Plenty of street parking. Adobe Falls complex is a quiet community, tucked away just off Waring Road and walking distance to a trolley stop.

Mortgage Calculator

Est. Monthly Payment

$3,039

Principal & Interest$2,022
Property Tax$400
Insurance$117
HOA$500
%($79,980)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$2,090
Monthly Cashflow

Rent − PITIA

$-949
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,763

Mortgage (P+I)
$2,022
Cap Rate
0.78%
Cash-on-Cash
-26.45%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$4,380

NOI (Annual)
$3,110
Price-to-Rent

Lower = better for investors

15.9

* 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