
10514 Caminito Sopadilla
Ctop 80%Scripps Ranch, CA 92131
Pass at asking: -$2,874/mo full cashflow at 20% down, 7.49% rate.
Works at $177,161 (68% under asking), or at 95% down.
Rent $2,953/mo from 12 leases of 2-bed condos & townhomes within 2 mi ($2,850–$3,219).
Beds
2
Baths
2
Sqft
1,102
Year Built
1973
Days on Market
1
Property Type
Townhouse
HOA/mo
$907
MLS ID
260026060SD
This property is in Scripps Ranch (92131). View neighborhood stats →
About This Property
RARE Townhome - 2 bedrooms, 2 full baths, 2 car garage, and TWO private decks! Offering the perfect combination of comfort, convenience, and the Scripps Ranch lifestyle, 10514 Caminito Sopadilla is a bright and inviting townhome located in The Grove. This 2-bedroom, 2-bath home features an open and airy floor plan with vaulted ceilings, abundant natural light, and warm wood-style flooring. The crisp white kitchen offers generous cabinetry, stainless steel appliances, and direct access to a private deck. The spacious primary bedroom includes vaulted ceilings and its own outdoor access. Additional highlights include in-unit laundry, multiple outdoor spaces, and an attached two-car garage with plenty of storage. Residents enjoy access to a community pool and tennis court, while nearby Lake Miramar offers a scenic loop for walking, jogging, and biking, along with fishing and outdoor recreation. Conveniently located near parks, hiking trails, shopping, dining, and freeway access. RARE Townhome - 2 bedrooms, 2 full baths, 2 car garage, and TWO private decks! Offering the perfect combination of comfort, convenience, and the Scripps Ranch lifestyle, 10514 Caminito Sopadilla is a bright and inviting townhome located in The Grove. This 2-bedroom, 2-bath home features an open and airy floor plan with vaulted ceilings, abundant natural light, and warm wood-style flooring. The crisp white kitchen offers generous cabinetry, stainless steel appliances, and direct access to a private deck. The spacious primary bedroom includes vaulted ceilings and its own outdoor access. Additional highlights include in-unit laundry, multiple outdoor spaces, and an attached two-car garage with plenty of storage. Residents enjoy access to a community pool and tennis court, while nearby Lake Miramar offers a scenic loop for walking, jogging, and biking, along with fishing and outdoor recreation. Conveniently located near parks, hiking trails, shopping, dining, and freeway access.
Mortgage Calculator
Est. Monthly Payment
$4,690
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$2,953
Comp Average
$3,232
9995 Scripps Westview Way
2bd / 2ba · 1,086 sqft · Condo
$555K
Est. $2,992/mo
10060 Scripps Vista Way
2bd / 2.5ba · 1,216 sqft · Townhouse
$649K
Est. $3,480/mo
10070 Scripps Vista Way
2bd / 2.5ba · 1,216 sqft · Townhouse
$650K
Est. $3,283/mo
11892 Scripps Creek Drive
2bd / 2ba · 974 sqft · Townhouse
$750K
Est. $3,118/mo
10010 Scripps
2bd / 2.5ba · 1,216 sqft · Townhouse
$728K
Est. $3,285/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
12 leases of 2-bed condos & townhomes within 2 mi · $2,850–$3,219
Blended 50/50 with the zip's market median ($2,947)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,874/mo short at 20% down; 95% down or +$3,733/mo rent closes it.
- Break-even price
- $177,161
- Break-even rent
- $6,686/mo
- Cashflow at 35% down
- −$2,298/mo
- Down payment to break even
- 95%
- Rate to break even
- Not reachable
68% under asking
$3,733/mo above the estimate
$522,405 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.49% 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