5535 Norwich Street

5535 Norwich Street

D

San Diego, CA 92117

$1,125,000

Beds

3

Baths

2

Sqft

1,176

Year Built

1961

Days on Market

24

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2601306

Description

Fully remodeled home in the heart of Clairemont. This property has been completely updated with new flooring, fresh interior and exterior paint, recessed lighting, and a redesigned kitchen featuring quartz countertops, shaker cabinets, and stainless steel appliances. Both bathrooms have been remodeled with new tile, vanities, and fixtures. Additional upgrades include mini-split systems for heating and cooling, new poured concrete driveway, refreshed landscaping, and a finished garage with epoxy flooring. The backyard offers plenty of space for outdoor use and future potential. Located in 92117 with convenient access to freeways, shopping, dining, and schools. This is Clairemont living at its best!

Mortgage Calculator

Est. Monthly Payment

$7,142

Principal & Interest$5,689
Property Tax$1,125
Insurance$328
%($225,000)
%

Investment Score

4D
Est. Monthly Rent
$4,097
Monthly Cashflow

Rent − PITI − HOA

$-3,045
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,924

Mortgage (P+I)
$5,689
Cap Rate
0.82%
Cash-on-Cash
-16.24%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$7,142

NOI (Annual)
$9,170
Price-to-Rent

Lower = better for investors

22.9

* 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