1 / 20

10505 Zenor Lane #21

4S Ranch, CA 92127

$850,000

Soft Appraisal Value: $839,800 · 1.2% above estimate

Beds

Baths

2.5

Sqft

1,335

Year Built

2005

Days on Market

Property Type

Townhouse

HOA/mo

$366

MLS ID

260006142SD

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

Virtual Tour

About This Property

Great location in highly desirable 4S Ranch Moritz complex, walking distance to 4S Commons shopping center, restaurants, library and esteemed Poway Unified School District. Two-car attached garage, washer, dryer and refrigerator will be included in the sale. Well maintained home with renovated stairs and downstairs room with wooden flooring.

Mortgage Calculator

Est. Monthly Payment

$5,762

Principal & Interest$4,298

Property Tax$850

Insurance$248

HOA$366

Down Payment

%($170,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,455

Comp Average

$2,691

11231 Avenida De Los Lobos

2bd / 2ba · 894 sqft · Condo

$526K

Est. $2,772/mo

17161 Alva

2bd / 2ba · 968 sqft · Condo

$529K

Est. $2,694/mo

17161 Alva Rd

2bd / 2ba · 899 sqft · Condo

$529K

Est. $2,694/mo

17189 Bernardo Dr

2bd / 2ba · 944 sqft · Condo

$519K

Est. $2,695/mo

17155 Bernardo Drive

2bd / 1.5ba · 874 sqft · Condo

$510K

Est. $2,598/mo

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

Investment Score

19D

Est. Monthly Rent

$3,455

Monthly Cashflow

Rent − PITIA

$-2,307

Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,810

Mortgage (P+I)

$4,298

Cap Rate

0.69%

Cash-on-Cash

-26.89%

DSCR

Need ≥ 1.25 for DSCR loan

0.60

Break-even Rent

$8,403

NOI (Annual)

$5,856

Price-to-Rent

Lower = better for investors

20.5

* 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