5553 Adobe Falls
Btop 30%San Diego, CA 92120
Pass at asking: -$2,323/mo full cashflow at 20% down, 7.49% rate.
Works at $183,696 (62% under asking), or at 89% down.
Rent $2,503/mo from 1 lease in this building.
Beds
2
Baths
2
Sqft
1,144
Year Built
1973
Days on Market
0
Property Type
Condo
HOA/mo
$510
MLS ID
260026219SD
This property is in San Diego (92120). View neighborhood stats →
About This Property
Newly remodeled and move-in ready, this light-filled condo offers an inviting open floor plan highlighted by soaring 17 foot vaulted ceilings, stylish modern fireplace, and beautiful oak wood flooring. The updated kitchen features brand-new cabinetry, sleek quartz countertops, and a clean modern design that flows seamlessly into the living and dining area, perfect for both everyday living and entertaining. Freshly remodeled bathrooms add a modern upscale touch, while the convenience of an in-unit all-in-one washer and dryer makes daily living effortless. The community also features a refreshing pool area, perfect for relaxing and enjoying the San Diego lifestyle.
Mortgage Calculator
Est. Monthly Payment
$3,847
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$2,503
Comp Average
$2,827
6811 Alvarado Rd
2bd / 2ba · 1,139 sqft · Condo
$425K
Est. $2,746/mo
5462 Adobe Falls Rd
2bd / 2ba · 1,144 sqft · Condo
$469K
Est. $2,895/mo
6787 Alvarado Rd
2bd / 1.5ba · 1,120 sqft · Condo
$478K
Est. $2,846/mo
7647 Mission Gorge
2bd / 2ba · 1,098 sqft · Condo
$520K
Est. $2,828/mo
7683 Mission Gorge Rd
2bd / 2ba · 1,146 sqft · Condo
$525K
Est. $2,820/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
1 lease in this building
Thin data: only 1 lease behind this number.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,323/mo short at 20% down; 89% down or +$3,017/mo rent closes it.
- Break-even price
- $183,696
- Break-even rent
- $5,520/mo
- Cashflow at 35% down
- −$1,815/mo
- Down payment to break even
- 89%
- Rate to break even
- Not reachable
62% under asking
$3,017/mo above the estimate
$431,650 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.49% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator