5505 Adelaide Ave
1 / 20

5505 Adelaide Ave #14

C

San Diego, CA 92115

$375,000
NEW — 3d

Beds

2

Baths

1.5

Sqft

1,012

Year Built

1990

Days on Market

3

Property Type

Condo

HOA/mo

$677

MLS ID

260012145SD

This property is in San Diego (92115). View neighborhood stats →

Virtual Tour

About This Property

SHORT SALE OPPORTUNITY! Welcome to your stylish retreat in the heart of San Diego’s vibrant College Area! This beautifully updated 2-bedroom, 1.5-bath townhome blends comfort, convenience, and modern touches just minutes from SDSU, trendy shops, and local dining favorites. Step inside to a light-filled, open-concept layout featuring new luxury vinyl flooring and a seamless flow designed for both everyday living and effortless entertaining. The inviting living space connects to a charming dining nook and a well-appointed galley kitchen with granite countertops, creating the perfect setting to gather and unwind. A convenient half bath on the main level adds to the home’s thoughtful layout. Upstairs, you’ll find two spacious bedrooms with brand-new carpet and a full bath. One bedroom opens to a private balcony, offering the perfect spot to sip your morning coffee or relax in the San Diego breeze. Additional highlights include in-unit laundry, two assigned parking spaces, and a well-maintained community ideally located near top-rated schools, parks, and easy freeway access. Move-in ready and perfectly positioned—this is the lifestyle you’ve been waiting for!

Mortgage Calculator

Est. Monthly Payment

$3,058

Principal & Interest$1,896
Property Tax$375
Insurance$109
HOA$677
%($75,000)
%

Location

Loading map...

Investment Score

44C
Est. Monthly Rent
$2,309
Monthly Cashflow

Rent − PITIA

$-748
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,592

Mortgage (P+I)
$1,896
Cap Rate
0.97%
Cash-on-Cash
-25.47%
DSCR

Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$4,376

NOI (Annual)
$3,653
Price-to-Rent

Lower = better for investors

13.5

* 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