5513 Adobe Falls Rd
1 / 20

5513 Adobe Falls Rd #5

A

San Diego, CA 92120

$532,000

Soft Appraisal Value: $531,900 · 0.0% above estimate

Beds

3

Baths

2

Sqft

1,120

Year Built

1973

Days on Market

47

Property Type

Condo

HOA/mo

$510

MLS ID

260012546SD

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

Virtual Tour

About This Property

Look no further! Best 3 BR condo value around! Beautifully remodeled with quality finishes doen to every detail! Highly sought after, well located first floor, corner unit has it all. Custom, one of a kind kitchen design w/ generous cabinet & counter space and added features like stainless steel appliances, quartz counters and abundant cabinet strorage including pantry! All in one, in-unit full size laundry! The functional floor plan provides a seamless flow between the living, dining rooms perfect for both everyday living and entertaining. This one of a kind unit in the community features a 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 may qualify for Programs offering credits for an interest rate buydowns!

Mortgage Calculator

Est. Monthly Payment

$3,887

Principal & Interest$2,690
Property Tax$532
Insurance$155
HOA$510
%($106,400)
%

Location

Loading map...

Investment Score

50B
Est. Monthly Rent
$3,124
Monthly Cashflow

Rent − PITIA

$-763
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,925

Mortgage (P+I)
$2,690
Cap Rate
1.73%
Cash-on-Cash
-21.71%
DSCR

Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$5,624

NOI (Annual)
$9,182
Price-to-Rent

Lower = better for investors

14.2

* 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