5980 Dandridge #222
Btop 30%San Diego, CA 92115
20 licensed short-term rentals within ½ mile (10 whole home), from the cities' license and permit lists of Nov 6, 2026.
No unit in this 40-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$1,757/mo full cashflow at 20% down, 7.43% rate.
Works at $137,284 (62% under asking), or at 90% down.
Rent $2,168/mo from 18 leases of studio–2 bed condos & townhomes within 1 mi ($2,293–$2,506).
Beds
1
Baths
1
Sqft
724
Year Built
1985
Days on Market
0
Property Type
Condo
HOA/mo
$615
MLS ID
260026428SD
This property is in San Diego (92115). View neighborhood stats →
About This Property
Welcome home to Sunrise Point, a quiet, move in ready condo community tucked into San Diego’s Redwood Village–Rolando Park neighborhood. Unit 222 offers 1 bedrooms and 1 bathrooms across approximately 724 square feet, with an easy, functional layout. Highlights include fully renovated kitchen with shaker cabinets, quartz countertops, renovated bathroom with new vanity, fresh paint, new electrical panel, new AC, and in-unit laundry, and a private balcony. The HOA offers 24 hours security. You’re just minutes from SDSU, Chollas Lake Park, and neighborhood shopping and dining, with quick freeway access that puts downtown, the beaches, and the rest of San Diego within easy reach. Low-maintenance living in a central location makes this one a must-see. Schedule your private showing today!
Mortgage Calculator
Est. Monthly Payment
$3,121
Location
Loading map...
Zoned Schools
Elementary
Carver Elementary · grades K-5 · San Diego Unified
Middle
Mann Middle · grades 6-8 · San Diego Unified
High
Crawford High · grades 9-12 · San Diego Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$2,168
Comp Average
$2,079
4310 54th Street
1bd / 1ba · 700 sqft · Condo
$240K
Est. $2,129/mo
4501 Collwood
1bd / 1ba · 686 sqft · Condo
$325K
Est. $1,966/mo
5980 Dandridge Lane
1bd / 1ba · 724 sqft · Condo
$350K
Est. $2,306/mo
4501 Collwood
1bd / 1ba · 686 sqft · Condo
$335K
Est. $1,878/mo
4545 Collwood Boulevard
1bd / 1ba · 756 sqft · Condo
$394K
Est. $2,115/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
18 leases of studio–2 bed condos & townhomes within 1 mi · $2,293–$2,506
Blended 50/50 with the zip's market median ($1,942)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$1,757/mo short at 20% down; 90% down or +$2,282/mo rent closes it.
- Break-even price
- $137,284
- Break-even rent
- $4,450/mo
- Cashflow at 35% down
- −$1,376/mo
- Down payment to break even
- 90%
- Rate to break even
- Not reachable
62% under asking
$2,282/mo above the estimate
$329,399 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator