5535 Forbes Ave
1 / 20

5535 Forbes Ave

C

San Diego, CA 92120

$1,195,000
NEW — 3d

Beds

4

Baths

3

Sqft

1,773

Year Built

1957

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260016765SD

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

About This Property

Charming Allied Gardens 4 bedroom, 3 bath home with 1773 SF. Home features light and bright living room. Classic hardwood floors. Modern kitchen with stunning cabinets, granite countertops & stainless steel appliances. Updated bathrooms. INCLUDES ADDITIONAL LIVING SPACE that features bedroom, bathroom, kitchen with custom cabinetry, granite countertops, stainless steel appliances & separate laundry.. Great for guests/extended family. Owned solar system. Enjoy the nice rear yard setting with covered patio & spa.

Mortgage Calculator

Est. Monthly Payment

$7,586

Principal & Interest$6,043
Property Tax$1,195
Insurance$349
%($239,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$4,183
Monthly Cashflow

Rent − PITIA

$-3,404
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,361

Mortgage (P+I)
$6,043
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$11,146

NOI (Annual)
$8,173
Price-to-Rent

Lower = better for investors

23.8

* 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