10659 Rookwood Dr

10659 Rookwood Dr

C

San Diego, CA 92131

$1,849,000

Beds

5

Baths

3

Sqft

2,802

Year Built

1970

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2605436

This property is in San Diego (92131). View neighborhood stats →

About This Property

Tucked along a quiet street in Scripps Ranch, this fully remodeled two-story residence delivers something increasingly rare: a main-floor primary suite paired with designer-grade finishes. Vaulted ceilings and oak-toned flooring set the tone across the main level. A fireplace commands the living room at the front of the home, while the family room, features sliding doors that open directly to the backyard. A modern designer kitchen pairs white oak slim shaker cabinetry with counter-to-ceiling tile backsplash and new state of the art appliances. Your sink and prep area are framed by windows that keep your eyes on the backyard. The primary suite offers generous storage, direct backyard access, and an ensuite bath composed around dual vanities and a zellige-tiled shower with a full-length bench. Upstairs, three bedrooms share a full bath finished in playful white and blue tile, a walnut toned vanity, and blue penny tiles. An additional loft-style rec room anchors the upstairs with a built-in wet bar — built for movie nights, game nights, or simply more room to live. The backyard closes the deal: a wide lawn with room to play, a shaded by a gazebo, and wide open space behind; it's a backyard built for long evenings outside. A new roof and solar lease to offset energy costs adds peace of mind to the whole package. Living in Scripps Ranch delivers top-rated schools, Miramar Lake, and direct access to the 15 and 56, all from one of San Diego's most established communities.

Mortgage Calculator

Est. Monthly Payment

$11,738

Principal & Interest$9,350
Property Tax$1,849
Insurance$539
%($369,800)
%

Investment Score

7D
Est. Monthly Rent
$6,472
Monthly Cashflow

Rent − PITIA

$-5,266
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,295

Mortgage (P+I)
$9,350
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$17,245

NOI (Annual)
$12,655
Price-to-Rent

Lower = better for investors

23.8

* 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