5511 Adelaide Ave
1 / 19

5511 Adelaide Ave #21

B

San Diego, CA 92115

$399,999

Soft Appraisal Value: $396,200 · 1.0% above estimate

Beds

2

Baths

1

Sqft

875

Year Built

1959

Days on Market

47

Property Type

Condo

HOA/mo

$487

MLS ID

260007316SD

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

Virtual Tour

About This Property

VA approved complex 2 spacious bedrooms, Try FHA spot approval Beautiful laminate flooring, water paid by HOA, Granite countertops in the kitchen - Convenient indoor washer and dryer - Located in a gated community - Access to a refreshing swimming pool - Just minutes away from San Diego State University - Close to shopping, grocery stores, and schools - Easy access to the freeway for quick commutes This condo is perfect for students, professionals, or anyone looking for a comfortable home in a vibrant community. Don’t miss out on this opportunity—

Mortgage Calculator

Est. Monthly Payment

$3,026

Principal & Interest$2,023
Property Tax$400
Insurance$117
HOA$487
%($80,000)
%

Location

Loading map...

Investment Score

52B
Est. Monthly Rent
$2,422
Monthly Cashflow

Rent − PITIA

$-605
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,495

Mortgage (P+I)
$2,023
Cap Rate
1.58%
Cash-on-Cash
-22.43%
DSCR

Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$4,364

NOI (Annual)
$6,331
Price-to-Rent

Lower = better for investors

13.8

* 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