5914 Agee Street
1 / 20

5914 Agee Street

D

San Diego, CA 92122

$1,649,000
NEW — 1d

Beds

4

Baths

2.5

Sqft

2,106

Year Built

1969

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009222SD

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

Virtual Tour

About This Property

Incredible University City home sitting on an 8,000sqft lot with a large backyard! Features include: 4 bedrooms, 2.5 bathrooms, 2,106 sq ft with brand new flooring and interior paint. Separate living room & family room, spacious kitchen with breakfast nook looking out the the backyard. Light & bright. Longtime owners have lovingly maintained and now ready for new owners. Excellent schools. Close proximity to major businesses, beaches, La Jolla, world renowned shopping, restaurants, transportation and more

Mortgage Calculator

Est. Monthly Payment

$10,468

Principal & Interest$8,338
Property Tax$1,649
Insurance$481
%($329,800)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$5,772
Monthly Cashflow

Rent − PITIA

$-4,696
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,398

Mortgage (P+I)
$8,338
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$15,380

NOI (Annual)
$11,283
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