5904 Tulane Street
1 / 20

5904 Tulane Street

D

San Diego, CA 92122

$1,799,000
NEW — 1d

Soft Appraisal Value: $1,755,600 · 2.5% above estimate

Beds

4

Baths

3

Sqft

1,801

Year Built

1963

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260010961SD

This property is in San Diego (92122). View neighborhood stats →

About This Property

Beautifully remodeled in 2023 this single-level home is located in the highly sought-after community of University City. Offering 4 bedrooms, 3 bathrooms, and approximately 1,801 square feet of thoughtfully designed living space. One bedroom and bathroom offer ideal potential for an ADU, guest suite, home office, or multigenerational living. Step inside to an open-concept floorplan filled with natural light, wide-plank wood flooring, and designer finishes throughout. The chef’s kitchen features warm custom cabinetry, sleek countertops, stainless steel appliances, generous prep space, and a large center island that flows seamlessly into the dining and living areas—perfect for entertaining and everyday living. The spacious primary suite serves as a relaxing retreat with a spa-inspired en-suite bath. Additional bedrooms are generously size. Designed for the ultimate indoor-outdoor lifestyle, the private backyard features a sparkling pool, expansive patio spaces, and low-maintenance landscaping. Large sliding doors create seamless indoor-outdoor flow, making this home ideal for relaxing or entertaining year-round. Boasts an unbeatable location near top-rated schools, UTC shopping and dining, La Jolla, UC San Diego, beaches, parks, major freeways, and San Diego’s thriving tech and biotech hubs. Walking distance to Sprouts Shopping Center!

Mortgage Calculator

Est. Monthly Payment

$11,420

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

Location

Loading map...

Investment Score

9D
Est. Monthly Rent
$6,633
Monthly Cashflow

Rent − PITIA

$-4,788
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,812

Mortgage (P+I)
$9,097
Cap Rate
0.86%
Cash-on-Cash
-26.06%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$16,779

NOI (Annual)
$15,411
Price-to-Rent

Lower = better for investors

22.6

* 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