5433 Lodi St
1 / 20

5433 Lodi St

D

San Diego, CA 92117

$1,049,000
NEW — 2d

Beds

3

Baths

1.5

Sqft

1,006

Year Built

1959

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260011061SD

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

About This Property

Well maintained quiet neighborhood in North Clairemont. Great location for this home that needs some upgrading. Features a huge lot with amazing 180 degree view from UTC to Mt. Helix. Roof is 10 years old and $50k in plumbing upgrade. Lots of potential in this very desirable neighborhood..

Mortgage Calculator

Est. Monthly Payment

$6,659

Principal & Interest$5,304
Property Tax$1,049
Insurance$306
%($209,800)
%

Location

Loading map...

Investment Score

10D
Est. Monthly Rent
$3,672
Monthly Cashflow

Rent − PITIA

$-2,987
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,706

Mortgage (P+I)
$5,304
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$9,784

NOI (Annual)
$7,179
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