5731 Trojan Ave
1 / 20

5731 Trojan Ave

D

San Diego, CA 92115

$1,049,000
NEW — 2d

Beds

4

Baths

4

Sqft

1,545

Year Built

1950

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009831SD

This property is in San Diego (92115). View neighborhood stats →

Virtual Tour

About This Property

Step into the vibrant charm of El Cerrito with this 4-bedroom, 4-bathroom single-family home, brimming with possibilities to suit your lifestyle. The home welcomes you with an open layout, featuring an open living area and a functional kitchen with stainless steel appliances. This home has two primary en-suite bedrooms and hardwood flooring throughout. What truly sets this property apart is the detached ADU -a game-changer for multi-generational families, rental income potential to offset your mortgage, or even a private work-from-home retreat. The flexibility is endless! Outside, the spacious yard is a blank canvas, ready for you to design your very own outdoor oasis - be it a lush garden, a play area, or an entertainer’s paradise. Tucked into the sought-after El Cerrito neighborhood near SDSU, this home offers the perfect balance of suburban serenity and urban convenience. You’ll enjoy easy access to dining, shopping, freeways, and the warm, welcoming community that defines the area. Whether you're a savvy investor, a growing family, or someone looking for a versatile home to adapt to your needs, this property is your chance to turn dreams into reality. Don’t let this rare opportunity slip away!

Mortgage Calculator

Est. Monthly Payment

$6,659

Principal & Interest$5,304
Property Tax$1,049
Insurance$306
%($209,800)
%

Location

Loading map...

Investment Score

10D
Est. Monthly Rent
$3,672
Monthly Cashflow

Rent − PITIA

$-2,987
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,706

Mortgage (P+I)
$5,304
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$9,784

NOI (Annual)
$7,179
Price-to-Rent

Lower = better for investors

23.8

* 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