5513 Adobe Falls Rd
1 / 20

5513 Adobe Falls Rd #5

B

San Diego, CA 92120

$569,000
NEW — 0d

Soft Appraisal Value: $565,900 · 0.5% above estimate

Beds

3

Baths

2

Sqft

1,120

Year Built

1973

Days on Market

0

Property Type

Condo

HOA/mo

$510

MLS ID

260012546SD

This property is in San Diego (92120). View neighborhood stats →

About This Property

Beautifully remodeled with quality finishes in every detail! Highly sought after, well located first floor 3BR corner unit has it all, including a one of a kind kitchen design w/ full size in unit laundry! The functional floor plan provides a seamless flow between the living, dining rooms perfect for both everyday living and entertaining. The Kitchen features stainless steel appliances, quartz counters and custom designed cabinets including pantry. This is one of a kind unit in the community featuring rare, custom in unit laundry for ultimate convenience! The bedrooms include generous closet space and the extra patio storage on the patio. Enjoy access to community amenities including a pool, spa, BBQ areas, and clubhouse. Conveniently located near shopping, dining, parks, major freeway access, SDSU, and Hospitals. This property is in a designated "High Cost Area" and may qualify for Programs offering credits for an interest rate buydown!

Mortgage Calculator

Est. Monthly Payment

$4,122

Principal & Interest$2,877
Property Tax$569
Insurance$166
HOA$510
%($113,800)
%

Location

Loading map...

Investment Score

48B
Est. Monthly Rent
$3,267
Monthly Cashflow

Rent − PITIA

$-855
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,081

Mortgage (P+I)
$2,877
Cap Rate
1.68%
Cash-on-Cash
-21.94%
DSCR

Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$5,969

NOI (Annual)
$9,557
Price-to-Rent

Lower = better for investors

14.5

* 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