5571 Adobe Falls Rd San Diego

5571 Adobe Falls Rd San Diego

D

, CA 92120

$729,000
NEW — 6d on market

Beds

3

Baths

2

Sqft

1,368

Year Built

1984

Days on Market

6

Property Type

Condo

HOA/mo

$695

MLS ID

260004433SD

Description

Lovely single-level 3BR/2BA townhome in the highly sought after Smoke Tree community. This well maintained home lives like a detached residence with a private 2-car garage and two spacious patios ideal for entertaining, gardening, or relaxing. Vaulted ceilings create a bright, open feel throughout the main living areas. The large rear patio is conveniently accessible from both the kitchen and living room, perfect for indoor-outdoor living. The spacious primary suite features a versatile nook for an office or reading area. This pride-of-ownership home offers the comfort of single-level living combined with the privacy and flexibility rarely found in townhome communities. The thoughtful floor plan provides natural light, soaring ceilings, and seamless flow between indoor and outdoor spaces. Both private patios offer tranquil outdoor retreats - one perfectly suited for entertaining and barbeques, the other ideal for a peaceful morning coffee surrounded by greenery and mountain views. A dedicated gardening area adds charm and personalization. The Smoke Tree community in known for its serene, well-maintained grounds and resort-style pool and spa, all while being centrally located in San Diego with convenient access to hiking, SDSU, shopping, dining, and major freeways.

Mortgage Calculator

Est. Monthly Payment

$5,323

Principal & Interest$3,686
Property Tax$729
Insurance$213
HOA$695
%($145,800)
%

Investment Score

9D
Est. Monthly Rent

Market Rent Estimate

$4,032
Monthly Cashflow

Rent − PITI − HOA

$-1,291
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,826

Mortgage (P+I)
$3,686
Cap Rate
1.42%
Cash-on-Cash
-10.63%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.09
Break-even Rent
$5,323

NOI (Annual)
$10,322
Price-to-Rent

Lower = better for investors

15.1

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator