5764 Eldergardens St
1 / 20

5764 Eldergardens St

D

San Diego, CA 92120

$2,179,000
NEW — 3d on market

Beds

5

Baths

4

Sqft

3,243

Year Built

1969

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008104SD

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

About This Property

First time on the market in over three decades, this is a rare chance to own one of the largest and most desirable floor plans in Del Cerro’s most sought-after pocket. Princess Del Cerro, known for its central location, proximity to parks and schools, and easy freeway access, rarely brings homes of this quality to market. From the reimagined kitchen to the sweeping horizon views, this modern-traditional 5-bedroom, 4-bath residence makes an immediate impression the moment you step through the glass double front doors. Thoughtfully renovated throughout, the home offers a true turnkey experience with major systems and finishes already in place, along with the added benefit of an entry-level en-suite bedroom that adds versatility to the layout. Paid solar, a new dual-zoned HVAC system, Taj Mahal quartz countertops, and a KitchenAid stainless steel appliance package speak to the level of care and investment throughout. For buyers who have been waiting for the right home in Princess Del Cerro, this is it.

Mortgage Calculator

Est. Monthly Payment

$13,833

Principal & Interest$11,018
Property Tax$2,179
Insurance$636
%($435,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,334
Monthly Cashflow

Rent − PITIA

$-8,499
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,542

Mortgage (P+I)
$11,018
Cap Rate
-0.29%
Cash-on-Cash
-31.78%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.39
Break-even Rent
$20,323

NOI (Annual)
$-6,284
Price-to-Rent

Lower = better for investors

34.0

* 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