5483 Adobe Falls Rd.
1 / 20

5483 Adobe Falls Rd. #7

B

San Diego, CA 92120

$515,000

Soft Appraisal Value: $533,100 · 3.4% below estimate

Beds

2

Baths

2

Sqft

1,144

Year Built

1973

Days on Market

46

Property Type

Condo

HOA/mo

$510

MLS ID

260007363SD

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

Virtual Tour

About This Property

Recently relisted, this updated 2 bed, 2 bath first-floor condo offers nearly 1,200 sq ft of comfortable, open living. Features include LVP flooring, quartz counters, and a well-appointed kitchen with stainless appliances and an in-unit washer/dryer combo. Security cameras included. Assigned parking with potential for a second space (HOA). Enjoy a private patio overlooking a green canyon for added privacy. Community amenities include a pool, spa, and clubhouse, all conveniently located near SDSU, trolley access, shopping, and dining.

Mortgage Calculator

Est. Monthly Payment

$3,779

Principal & Interest$2,604
Property Tax$515
Insurance$150
HOA$510
%($103,000)
%

Location

Loading map...

Investment Score

45B
Est. Monthly Rent
$2,876
Monthly Cashflow

Rent − PITIA

$-903
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,994

Mortgage (P+I)
$2,604
Cap Rate
1.42%
Cash-on-Cash
-23.23%
DSCR

Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$5,465

NOI (Annual)
$7,324
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