5722 Waring Road

5722 Waring Road

D

San Diego, CA 92120

$1,149,900

Soft Appraisal Value: $1,135,600 · 1.3% above estimate

Beds

3

Baths

2.5

Sqft

1,537

Year Built

1957

Days on Market

11

Property Type

Single Family

HOA/mo

N/A

MLS ID

SW26056965

Description

* PRIME LOCATION * FULLY REMODELED * 2 LIVING AREAS * Welcome to this beautifully remodeled 3-bedroom, 2.5-bath single-story home in the heart of Allied Gardens. Thoughtfully updated from top to bottom, this charming residence blends modern finishes with functional living spaces. The light-filled kitchen features custom cabinetry, quartz countertops, stainless steel appliances, and abundant natural light. Additional upgrades include remodeled bathrooms, updated flooring, LED lighting, wood shutters, and newer windows throughout.A spacious bonus room provides flexibility as a second family room, game room, or home office. Sliding glass doors open to a low-maintenance backyard, ideal for entertaining and everyday enjoyment. Outdoor features include a covered patio, custom wood decking, a heated spa with built-in deck, and a large synthetic turf area perfect for kids or pets. The property also offers a detached two-car garage, a large private driveway, and an electronic gate for added convenience and privacy.Ideally located just minutes from top-rated schools, neighborhood parks, Mission Trails Regional Park, freeway access, and shopping. Come experience one of the best homes Allied Gardens has to offer.

Mortgage Calculator

Est. Monthly Payment

$7,300

Principal & Interest$5,815
Property Tax$1,150
Insurance$335
%($229,980)
%

Investment Score

4D
Est. Monthly Rent
$4,931
Monthly Cashflow

Rent − PITI − HOA

$-2,368
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,461

Mortgage (P+I)
$5,815
Cap Rate
1.41%
Cash-on-Cash
-23.28%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$10,724

NOI (Annual)
$16,245
Price-to-Rent

Lower = better for investors

19.4

* 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