5473 Adobe Falls Rd
1 / 20

5473 Adobe Falls Rd #9

B

San Diego, CA 92120

$449,000
NEW — 2d

Soft Appraisal Value: $444,200 · 1.1% above estimate

Beds

2

Baths

1.5

Sqft

884

Year Built

1973

Days on Market

2

Property Type

Condo

HOA/mo

$510

MLS ID

260016897SD

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

About This Property

Discover this beautifully remodeled, move-in ready condo in the heart of San Diego! This bright and inviting 2-bedroom home showcases soaring vaulted ceilings, brand-new dual-pane windows and doors, designer quartz countertops, custom cabinetry, stainless steel appliances, and elegantly updated bathrooms. The open-concept floor plan is complemented by modern finishes throughout and convenient in-unit washer and dryer hookups, creating a home that's both stylish and functional. Enjoy resort-style living with community amenities that include sparkling pools, BBQ areas, and lush, meticulously maintained grounds. Centrally located, you'll be just minutes from Mission Valley's premier shopping and dining, beautiful beaches, Balboa Park, Snapdragon Stadium, and SDSU, with easy access to major freeways for effortless commuting. HOA dues include water, trash, and additional community services, making this an exceptional opportunity to enjoy the best of San Diego living.

Mortgage Calculator

Est. Monthly Payment

$3,360

Principal & Interest$2,270
Property Tax$449
Insurance$131
HOA$510
%($89,800)
%

Location

Loading map...

Investment Score

43C
Est. Monthly Rent
$2,438
Monthly Cashflow

Rent − PITIA

$-922
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,857

Mortgage (P+I)
$2,270
Cap Rate
1.10%
Cash-on-Cash
-24.82%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$4,850

NOI (Annual)
$4,957
Price-to-Rent

Lower = better for investors

15.3

* 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