5483 Adobe Falls Rd.

5483 Adobe Falls Rd.

D

San Diego, CA 92120

$530,000
NEW — 1d on market

Beds

2

Baths

2

Sqft

1,144

Year Built

1973

Days on Market

1

Property Type

Condo

HOA/mo

$510

MLS ID

260007363SD

View on MLS

Description

Welcome to this updated 2 bed, 2 bath first-floor condo offering 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

$3,875

Principal & Interest$2,680
Property Tax$530
Insurance$155
HOA$510
%($106,000)
%

Investment Score

4D
Est. Monthly Rent
$2,827
Monthly Cashflow

Rent − PITI − HOA

$-1,048
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,140

Mortgage (P+I)
$2,680
Cap Rate
1.22%
Cash-on-Cash
-24.22%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$5,606

NOI (Annual)
$6,481
Price-to-Rent

Lower = better for investors

15.6

* 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