10849 Blake Way
1 / 20

10849 Blake Way

D

Rancho Peñasquitos, CA 92129

$990,000
NEW — 3d

Soft Appraisal Value: $979,900 · 1.0% above estimate

Beds

3

Baths

2

Sqft

1,454

Year Built

2020

Days on Market

3

Property Type

Condo

HOA/mo

$141

MLS ID

260013645SD

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

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

$6,426

Principal & Interest$5,006
Property Tax$990
Insurance$289
HOA$141
%($198,000)
%

Location

Loading map...

Investment Score

22D
Est. Monthly Rent
$4,203
Monthly Cashflow

Rent − PITIA

$-2,223
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,015

Mortgage (P+I)
$5,006
Cap Rate
1.20%
Cash-on-Cash
-24.33%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$9,417

NOI (Annual)
$11,896
Price-to-Rent

Lower = better for investors

19.6

* 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