5462 Adobe Falls Rd
1 / 20

5462 Adobe Falls Rd #11

C

San Diego, CA 92120

$499,000

Beds

2

Baths

2

Sqft

1,144

Year Built

1973

Days on Market

64

Property Type

Condo

HOA/mo

$510

MLS ID

260006366SD

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

Virtual Tour

About This Property

Welcome to this beautifully updated 2-bed, 2-bath second floor condo in a prime central San Diego location. VA approved complex! This light and bright unit features an upgraded kitchen and bathrooms, newer flooring, and upgraded windows that enhance both comfort and efficiency. Enjoy year-round comfort with window tinting for temperature control, automatic shades, ceiling fans throughout, and a wall A/C. The home also includes a security system for added peace of mind. The community offers convenient on-site laundry, two pool and BBQ areas, and a community room available for private events and gatherings. Ideal Del Cerro location just east of Mission Valley! Enjoy easy access to SDSU, tons of shopping, dining & entertainment options as well as the 8, 15 & 805 freeways. This is a must see!

Mortgage Calculator

Est. Monthly Payment

$3,678

Principal & Interest$2,523
Property Tax$499
Insurance$146
HOA$510
%($99,800)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$2,427
Monthly Cashflow

Rent − PITIA

$-1,251
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,225

Mortgage (P+I)
$2,523
Cap Rate
0.72%
Cash-on-Cash
-26.76%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$5,317

NOI (Annual)
$3,575
Price-to-Rent

Lower = better for investors

17.1

* 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