10447 Caminito Banyon San Diego

10447 Caminito Banyon San Diego

D

Scripps Ranch, CA 92131

$765,000

Beds

4

Baths

2.5

Sqft

1,694

Year Built

1973

Days on Market

245

Property Type

Townhouse

HOA/mo

$824.9

MLS ID

250019226SD

Description

Welcome to a beautifully remodeled, bright end-unit home in a sought-after neighborhood. This stunning 4-bedroom, 2.5-bathroom has been updated. In-unit laundry closet. Two car garage. The exterior includes a rear deck and a front patio that’s ideal for outdoor relaxation. With all these enhancements, this property offers a blend of comfort and style, ready for you to move in and enjoy. Community includes pool and spa. Walking distance to The Scripps Ranch Swim & Racquet Club! Seller will credit 6 months HOA dues at coe.

Mortgage Calculator

Est. Monthly Payment

$5,681

Principal & Interest$3,868
Property Tax$765
Insurance$223
HOA$825
%($153,000)
%

Investment Score

24D
Est. Monthly Rent

Market Rent Estimate

$5,060
Monthly Cashflow

Rent − PITI − HOA

$-621
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,422

Mortgage (P+I)
$3,868
Cap Rate
2.27%
Cash-on-Cash
-4.87%
DSCR
1.31
Break-even Rent
$5,681

NOI (Annual)
$17,350
Price-to-Rent

Lower = better for investors

12.6

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

Get Expert AnalysisOpen Full Calculator