10849 Blake Way
1 / 20

10849 Blake Way

D

Rancho Peñasquitos, CA 92129

$997,000

Soft Appraisal Value: $991,000 · 0.6% above estimate

Beds

3

Baths

2

Sqft

1,454

Year Built

2020

Days on Market

56

Property Type

Condo

HOA/mo

$141

MLS ID

260007305SD

This property is in Rancho Peñasquitos (92129). View neighborhood stats →

Virtual Tour

About This Property

Welcome home to Pacific Village. Located in one of the newest and most-desirable townhome communities in the award-winning Poway Unified School District. No Mello-Roos fees. This home features and open-concept layout with the kitchen, family and dining room without walls is perfect for gatherings of friends and family. Chef's kitchen is highly-upgraded and has all the space needed to entertain guests, with a large island and sizeable pantry. Large balcony with plenty of space and views of Black Mountain. Primary bedrooms has a large closet and spacious bathroom, double sinks. Spacious attached 2 car garage and driveway, in addition to 2 parking decals and 2 guest permits. Tankless water heater and solar panels. Reverse osmosis, water-softner and many other smart features.

Mortgage Calculator

Est. Monthly Payment

$6,470

Principal & Interest$5,041
Property Tax$997
Insurance$291
HOA$141
%($199,400)
%

Location

Loading map...

Investment Score

21D
Est. Monthly Rent
$4,203
Monthly Cashflow

Rent − PITIA

$-2,267
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,065

Mortgage (P+I)
$5,041
Cap Rate
1.18%
Cash-on-Cash
-24.46%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$9,482

NOI (Annual)
$11,718
Price-to-Rent

Lower = better for investors

19.8

* 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