5990 Dandridge

San Diego, CA 92115

$450,000

Soft Appraisal Value: $461,500 · 2.5% below estimate

Beds

Baths

Sqft

1,134

Year Built

1985

Days on Market

Property Type

Condo

HOA/mo

$645

MLS ID

260003734SD

🏠 Virtual Tour View on MLS

Description

Great property two-bedroom suite with baths layout features open floor plan with bedrooms on each side of living area, laundry in unit. Private balcony. Large closets for each bedroom Near SDSU Central location near major freeways.

Mortgage Calculator

Est. Monthly Payment

$3,502

Principal & Interest$2,275

Property Tax$450

Insurance$131

HOA$645

Down Payment

%($90,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$2,613

Comp Average

$2,048

4267 44th

2bd / 2ba · 864 sqft · Condo

$300K

Est. $2,293/mo

4353 51 St

2bd / 1ba · 675 sqft · Condo

$310K

Est. $2,275/mo

4221 49th Street

1bd / 1ba · 527 sqft · Condo

$335K

Est. $1,989/mo

4230 48th St

1bd / 1ba · 558 sqft · Condo

$325K

Est. $1,837/mo

4212 48th

1bd / 1ba · 558 sqft · Condo

$335K

Est. $1,847/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$2,613

Monthly Cashflow

Rent − PITI − HOA

$-888

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,864

Mortgage (P+I)

$2,275

Cap Rate

1.10%

Cash-on-Cash

-24.86%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.75

Break-even Rent

$5,034

NOI (Annual)

$4,932

Price-to-Rent

Lower = better for investors

14.4

* 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 Analysis Open Full Calculator