1 / 10

5990 Dandridge #177

San Diego, CA 92115

$525,000

Soft Appraisal Value: $527,000 · 0.4% below estimate

Beds

Baths

Sqft

1,134

Year Built

1985

Days on Market

Property Type

Condo

HOA/mo

$645

MLS ID

260003734SD

This property is in San Diego (92115). View neighborhood stats →

Virtual Tour

About This Property

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

$3,978

Principal & Interest$2,655

Property Tax$525

Insurance$153

HOA$645

Down Payment

%($105,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,627

Comp Average

$1,873

4425 50th St.

1bd / 1ba · 480 sqft · Condo

$335K

Est. $1,975/mo

4261 49th Street

1bd / 1ba · 660 sqft · Condo

$319K

Est. $1,892/mo

4221 49th Street

1bd / 1ba · 527 sqft · Condo

$335K

Est. $1,689/mo

4560 60th Street

1bd / 1ba · 741 sqft · Condo

$350K

Est. $2,040/mo

4921 Trojan Ave

1bd / 1ba · 513 sqft · Condo

$360K

Est. $1,771/mo

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

Investment Score

32C

Est. Monthly Rent

$2,627

Monthly Cashflow

Rent − PITIA

$-1,351

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,392

Mortgage (P+I)

$2,655

Cap Rate

0.60%

Cash-on-Cash

-27.34%

DSCR

Need ≥ 1.25 for DSCR loan

0.66

Break-even Rent

$5,734

NOI (Annual)

$3,147

Price-to-Rent

Lower = better for investors

16.7

* 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