5627 Yerba Anita

5627 Yerba Anita

D

San Diego, CA 92115

$1,799,000
NEW — 0d on market

Beds

4

Baths

2

Sqft

2,892

Year Built

1970

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2602523

Description

Welcome to this beautiful and spacious, nearly 2,900 sq. ft, single level home offering the perfect blend of comfort, flexibility, and outdoor living. Featuring 4 bedrooms and 2 bathrooms, this home boasts a large open-concept kitchen and living area—ideal for entertaining, gathering, and everyday living. The primary suite provides a private retreat with an en-suite bathroom complete with a relaxing soaking tub. A standout feature of the home is the expansive 900 sq. ft. bonus room, offering endless possibilities—use it as a playroom, media room, oversized office, or convert it into an ADU with its own private entrance from the backyard. Situated on just over an acre of usable land, the property offers exceptional space and privacy. Enjoy the expansive backyard along with a charming side yard filled with fruit trees, garden plants, and even a chicken coop—perfect for those seeking a more self-sufficient lifestyle. Additional highlights include fully paid solar, cul-de-sac privacy, a finished room just outside of the garage that could serve as a storage room or office, and a unique location that may include optional membership to the Alvarado Estates HOA. This is a rare opportunity to own a versatile property with room to grow, relax, and truly make your own.

Mortgage Calculator

Est. Monthly Payment

$11,420

Principal & Interest$9,097
Property Tax$1,799
Insurance$525
%($359,800)
%

Investment Score

1D
Est. Monthly Rent
$5,796
Monthly Cashflow

Rent − PITIA

$-5,625
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,457

Mortgage (P+I)
$9,097
Cap Rate
0.43%
Cash-on-Cash
-28.21%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$16,779

NOI (Annual)
$7,677
Price-to-Rent

Lower = better for investors

25.9

* 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