5980 Dandridge Ln

5980 Dandridge Ln

D

San Diego, CA 92115

$399,999

Beds

1

Baths

1

Sqft

724

Year Built

1985

Days on Market

149

Property Type

Condo

HOA/mo

$615

MLS ID

250043062SD

Description

Enjoy stunning valley and city VIEWS from this beautifully updated end-unit condo at Sunrise Point! This bright, move-in-ready home features new flooring, a remodeled kitchen with stainless steel appliances, and a modern bathroom with stylish lighting and vanity. You’ll love the spacious bedroom with walk-in closet, IN-UNIT WASHER & DRYER, and central heat and air for year-round comfort. Relax on your private patio with storage, and take advantage of secure underground parking, plus access to the community’s lush landscaping, picnic areas, and spa. Conveniently located near shopping, dining, SDSU, and public transportation—this home truly has it all! MOTIVATED SELLER! Ask about our low down-payment and interest-rate buydown options to make this home even more affordable — this one won’t last long!

Mortgage Calculator

Est. Monthly Payment

$3,154

Principal & Interest$2,023
Property Tax$400
Insurance$117
HOA$615
%($80,000)
%

Investment Score

0D
Est. Monthly Rent
$1,862
Monthly Cashflow

Rent − PITI − HOA

$-1,293
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,054

Mortgage (P+I)
$2,023
Cap Rate
-0.09%
Cash-on-Cash
-30.81%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$4,530

NOI (Annual)
$-379
Price-to-Rent

Lower = better for investors

17.9

* 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