5995 Dandridge Lane
Btop 30%San Diego, CA 92115
18 licensed short-term rentals within ½ mile (9 whole home), from the cities' license and permit lists of Nov 14, 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: -$1,863/mo full cashflow at 20% down, 7.36% rate.
Works at $201,202 (55% under asking), or at 81% down.
Rent $2,835/mo from 9 leases of 2-bed condos & townhomes within 1 mi ($2,896–$3,011).
Beds
2
Baths
2
Sqft
1,134
Year Built
1985
Days on Market
0
Property Type
Condo
HOA/mo
$645
MLS ID
PTP2608401
This property is in San Diego (92115). View neighborhood stats →
About This Property
Sunrise Point Condo offers space and location!! This complex offers controlled access, garage parking , building elevators and views!!! This open and spacious home is located on the top floor with no neighbors above and offers 2 primary suites! Both are on opposite ends offerrng privacy and each with its own bathroom. This one is move-in ready with all new flooring including Luxury Vinyl Planking and carpet, freshly painted interior, updated fixtures and more. Must see to appreciate!!
Mortgage Calculator
Est. Monthly Payment
$3,675
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
$2,835
Comp Average
$2,725
5885 El Cajon Blvd
2bd / 2ba · 1,123 sqft · Condo
$420K
Est. $2,810/mo
4545 Collwood
2bd / 2ba · 1,120 sqft · Townhouse
$379K
Est. $2,649/mo
3980 Faircross Place
2bd / 2ba · 1,134 sqft · Condo
$440K
Est. $2,678/mo
4545 Collwood Blvd
2bd / 2ba · 1,120 sqft · Condo
$430K
Est. $2,652/mo
5885 El Cajon
2bd / 2ba · 1,123 sqft · Condo
$495K
Est. $2,836/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
9 leases of 2-bed condos & townhomes within 1 mi · $2,896–$3,011
Blended 50/50 with the zip's market median ($2,674)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$1,863/mo short at 20% down; 81% down or +$2,420/mo rent closes it.
- Break-even price
- $201,202
- Break-even rent
- $5,255/mo
- Cashflow at 35% down
- −$1,403/mo
- Down payment to break even
- 81%
- Rate to break even
- Not reachable
55% under asking
$2,420/mo above the estimate
$360,450 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% 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