5483 Adobe Falls

5483 Adobe Falls

D

San Diego, CA 92120

$425,000

Soft Appraisal Value: $420,300 · 1.1% above estimate

Beds

2

Baths

2

Sqft

1,144

Year Built

1973

Days on Market

24

Property Type

Condo

HOA/mo

$500

MLS ID

DW25277617

View on MLS

Description

Welcome to this charming and conveniently located unit in the heart of San Diego! Nestled in a well-maintained community on Adobe Falls Road, this residence offers comfortable living with easy access to major freeways, shopping, dining, and outdoor recreation.The unit features a functional layout with abundant natural light, a welcoming living area, and a well-appointed kitchen with ample cabinetry. The bedroom(s) are generously sized, offering a relaxing retreat, while the bathroom is clean and thoughtfully designed. Enjoy the convenience of in-unit or nearby laundry (if applicable), assigned parking, and a peaceful residential setting.Ideally located near Mission Valley, SDSU, and major commuter routes including I-8 and I-15, this home provides quick access to parks, hiking trails, shopping centers, and public transportation.

Mortgage Calculator

Est. Monthly Payment

$3,198

Principal & Interest$2,149
Property Tax$425
Insurance$124
HOA$500
%($85,000)
%

Investment Score

3D
Est. Monthly Rent
$2,288
Monthly Cashflow

Rent − PITIA

$-910
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,790

Mortgage (P+I)
$2,149
Cap Rate
1.01%
Cash-on-Cash
-25.28%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$4,613

NOI (Annual)
$4,303
Price-to-Rent

Lower = better for investors

15.5

* 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