5473 Adobe Falls
1 / 20

5473 Adobe Falls #9

B

San Diego, CA 92120

$449,000

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

Beds

2

Baths

1.5

Sqft

884

Year Built

1973

Days on Market

48

Property Type

Condo

HOA/mo

$510

MLS ID

260012382SD

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

Virtual Tour

About This Property

Fully Remodeled & Move-In Ready condo in a prime central San Diego location! This light-filled 2-bedroom home features vaulted ceilings, brand-new dual-pane windows and doors, designer quartz countertops, custom cabinetry, stainless steel appliances, and stylishly remodeled bathrooms. Enjoy the convenience of in-unit laundry hookups, an open-concept layout, and modern finishes throughout. Community amenities include resort-style pools, BBQ areas, and beautifully maintained grounds. Ideally located just minutes from Mission Valley shopping, dining, beaches, Balboa Park, Snapdragon Stadium, and SDSU. HOA includes water, trash, and more.

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

45B
Est. Monthly Rent
$2,495
Monthly Cashflow

Rent − PITIA

$-865
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,813

Mortgage (P+I)
$2,270
Cap Rate
1.22%
Cash-on-Cash
-24.23%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$4,850

NOI (Annual)
$5,484
Price-to-Rent

Lower = better for investors

15.0

* 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