5511 Adelaide Ave
1 / 17

5511 Adelaide Ave #21

A

San Diego, CA 92115

$389,999
NEW — 1d

Beds

2

Baths

1

Sqft

875

Year Built

1959

Days on Market

1

Property Type

Condo

HOA/mo

$487

MLS ID

260017074SD

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

About This Property

VA approved complex 2 spacious bedrooms, 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

$2,963

Principal & Interest$1,972
Property Tax$390
Insurance$114
HOA$487
%($78,000)
%

Location

Loading map...

Investment Score

54B
Est. Monthly Rent
$2,415
Monthly Cashflow

Rent − PITIA

$-548
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,428

Mortgage (P+I)
$1,972
Cap Rate
1.67%
Cash-on-Cash
-21.98%
DSCR

Need ≥ 1.25 for DSCR loan

0.82
Break-even Rent
$4,270

NOI (Annual)
$6,523
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