10479 White Rose Lane

10479 White Rose Lane

C

4S Ranch, CA 92127

$1,525,000
NEW — 0d

Beds

4

Baths

3

Sqft

2,112

Year Built

2005

Days on Market

0

Property Type

Condo

HOA/mo

$175

MLS ID

NDP2606454

This property is in 4S Ranch (92127). View neighborhood stats →

About This Property

Open House Sunday July 11th 10am to 12pm. Beautiful Turnkey Home in 4S Ranch. Perfect opportunity to buy in 4S Ranch! Situated in a highly desirable neighborhood close to top-rated schools, community parks, and vibrant local shopping, this warm and inviting home is a must-see. Interior Upgrades Chef's Kitchen: Completely updated with modern cabinets, elegant quartz countertops, and a highly convenient pot filler over the stove.Designer Finishes: Crown molding throughout and a stunning marble fireplace that serves as a sophisticated living room centerpiece. Features a custom-built-in desk, creating the ultimate workspace. Equipped with a newer, energy-efficient water heater. whole-house water softener system. Pristine epoxy flooring. This immaculate, move-in-ready home offers the quintessential 4S Ranch lifestyle. Do not miss out! Buyer to verify all, including taxes and assessments.Shown by appointment only. More pictures to follow.

Mortgage Calculator

Est. Monthly Payment

$9,856

Principal & Interest$7,711
Property Tax$1,525
Insurance$445
HOA$175
%($305,000)
%

Location

Loading map...

Investment Score

8D
Est. Monthly Rent
$5,803
Monthly Cashflow

Rent − PITIA

$-4,053
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,659

Mortgage (P+I)
$7,711
Cap Rate
0.83%
Cash-on-Cash
-26.20%
DSCR

Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$14,451

NOI (Annual)
$12,630
Price-to-Rent

Lower = better for investors

21.9

* 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 AnalysisOpen Full Calculator