This listing is no longer active

This page is kept for reference. Browse active listings →

5882 Adams Ave
1 / 20

5882 Adams Ave

A

San Diego, CA 92115

$1,100,000

Soft Appraisal Value: $1,191,500 · 7.7% below estimate

Beds

5

Baths

3

Sqft

1,929

Year Built

1954

Days on Market

37

Property Type

Single Family

HOA/mo

N/A

MLS ID

260011133SD

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

Virtual Tour

About This Property

Fully updated and move-in ready! This beautifully renovated home in the heart of El Cerrito features stylish new flooring throughout, a completely remodeled kitchen with brand-new cabinets and countertops, fresh interior paint, and beautifully upgraded bathrooms. This house has 5 bedroom and 3 full bathrooms with bright and inviting layout, it offers modern finishes while maintaining warmth and charm. Dual pane windows. Paid off solar and newer roof. Replacement of the cast iron drain lines with durable new PVC plumbing for added peace of mind. Conveniently located near SDSU, shopping, dining, and easy freeway access, this turnkey property is a fantastic opportunity for homeowners and investors alike. Don’t miss your chance to own this updated gem in a desirable San Diego neighborhood!

Mortgage Calculator

Est. Monthly Payment

$6,983

Principal & Interest$5,562
Property Tax$1,100
Insurance$321
%($220,000)
%

Location

Loading map...

Investment Score

56B
Est. Monthly Rent
$6,509
Monthly Cashflow

Rent − PITIA

$-474
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,888

Mortgage (P+I)
$5,562
Cap Rate
2.92%
Cash-on-Cash
-15.75%
DSCR

Need ≥ 1.25 for DSCR loan

0.93
Break-even Rent
$10,260

NOI (Annual)
$32,091
Price-to-Rent

Lower = better for investors

14.1

* 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