5462 Adobe Falls Rd

5462 Adobe Falls Rd #11

D

San Diego, CA 92120

$519,900

Beds

2

Baths

2

Sqft

1,144

Year Built

1973

Days on Market

18

Property Type

Condo

HOA/mo

$510

MLS ID

260006366SD

View on MLS

Description

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

$3,810

Principal & Interest$2,629
Property Tax$520
Insurance$152
HOA$510
%($103,980)
%

Investment Score

4D
Est. Monthly Rent
$2,909
Monthly Cashflow

Rent − PITIA

$-902
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,004

Mortgage (P+I)
$2,629
Cap Rate
1.44%
Cash-on-Cash
-23.13%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$5,512

NOI (Annual)
$7,497
Price-to-Rent

Lower = better for investors

14.9

* 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