10413 Shelborne St San Diego

10413 Shelborne St San Diego

D

4S Ranch, CA 92127

$899,000

Beds

2

Baths

2.5

Sqft

1,484

Year Built

2007

Days on Market

46

Property Type

Townhouse

HOA/mo

$337

MLS ID

260001331SD

Description

Bright & Spacious 4S Ranch Townhome – Dual Primary Suites, Loft & Private Patio. Welcome to this move-in ready townhome in the highly sought-after 4S Ranch community! Featuring dual primary bedrooms, an oversized loft perfect for a home office or playroom, and vaulted ceilings that create an open, airy feel. Enjoy the convenience of a downstairs laundry room, attached two-car garage, and a private enclosed patio for outdoor living. Located within the award-winning Poway Unified School District, this family-friendly community offers parks and open space nearby, plus just minutes to 4S Commons shopping center with shops and restaurants. Experience low-maintenance living in a prime location close to everything you need.

Mortgage Calculator

Est. Monthly Payment

$6,044

Principal & Interest$4,546
Property Tax$899
Insurance$262
HOA$337
%($179,800)
%

Investment Score

5D
Est. Monthly Rent

Market Rent Estimate

$3,721
Monthly Cashflow

Rent − PITI − HOA

$-2,323
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,928

Mortgage (P+I)
$4,546
Cap Rate
0.82%
Cash-on-Cash
-15.50%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.82
Break-even Rent
$6,044

NOI (Annual)
$7,416
Price-to-Rent

Lower = better for investors

20.1

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator