5615 Madra Ave
1 / 20

5615 Madra Ave

D

San Diego, CA 92120

$1,599,000
NEW — 2d

Soft Appraisal Value: $1,548,700 · 3.2% above estimate

Beds

3

Baths

2

Sqft

1,696

Year Built

1956

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260012632SD

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

About This Property

Recently remodeled single-story home in the heart of Del Cerro. Tucked behind a native-garden entry, this single-level residence blends modern design with natural textures and indoor-outdoor flow. A refinished fireplace anchors the sunlit living space. The chef's kitchen features custom cabinetry, floating oak shelves with built-in lighting, a Wolf range, integrated Signature refrigerator, and Bosch dishwasher. Living and dining areas open to a covered outdoor entertaining space and lush lawn. See Supplemental remarks! The primary suite includes a wall-to-wall, floor-to-ceiling built-in closet system, with custom built-ins throughout the secondary bedrooms as well. Spa-inspired bathrooms round out the interior. Additional upgrades: fully-owned solar, new HVAC, whole-home water filtration, and a finished garage with epoxy flooring, utility sink, and California Closets cabinetry. Outside, an expansive lawn and multiple entertaining areas create a private retreat. Walk to top-rated Hearst Elementary, Windmill Farms, and neighborhood dining and shopping — minutes to SDSU. A rare, turnkey Del Cerro home. All room measurements are approximate.

Mortgage Calculator

Est. Monthly Payment

$10,151

Principal & Interest$8,085
Property Tax$1,599
Insurance$466
%($319,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,144
Monthly Cashflow

Rent − PITIA

$-6,006
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,292

Mortgage (P+I)
$8,085
Cap Rate
-0.16%
Cash-on-Cash
-31.11%
DSCR

Need ≥ 1.25 for DSCR loan

0.41
Break-even Rent
$14,913

NOI (Annual)
$-2,479
Price-to-Rent

Lower = better for investors

32.2

* 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