5511 Adelaide Avenue

San Diego, CA 92115

$399,000

NEW — 1d

Beds

Baths

Sqft

875

Year Built

1959

Days on Market

Property Type

Condo

HOA/mo

N/A

MLS ID

PTP2602912

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

Virtual Tour

Mortgage Calculator

Est. Monthly Payment

$2,533

Principal & Interest$2,018

Property Tax$399

Insurance$116

Down Payment

%($79,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,323

Comp Average

$1,785

4310 54th Street

1bd / 1ba · 700 sqft · Condo

$250K

Est. $1,625/mo

4221 49th Street

1bd / 1ba · 527 sqft · Condo

$335K

Est. $1,989/mo

4353 51 St

2bd / 1ba · 675 sqft · Condo

$308K

Est. $2,002/mo

4230 48th St

1bd / 1ba · 558 sqft · Condo

$325K

Est. $1,664/mo

4860 Rolando Ct

1bd / 1ba · 578 sqft · Condo

$300K

Est. $1,645/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

73A

Est. Monthly Rent

$2,323

Monthly Cashflow

Rent − PITIA

$-210

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,076

Mortgage (P+I)

$2,018

Cap Rate

2.83%

Cash-on-Cash

-16.19%

DSCR

Need ≥ 1.25 for DSCR loan

0.92

Break-even Rent

$3,721

NOI (Annual)

$11,295

Price-to-Rent

Lower = better for investors

14.3

* 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 Analysis Open Full Calculator