10865 Caminito Arcada
1 / 19

10865 Caminito Arcada

Ctop 80%

Scripps Ranch, CA 92131

$799,000
STR: check · no permits in this complex · TOT 12.75%

3 licensed short-term rentals within ½ mile (3 whole home), from the cities' license and permit lists of Nov 10, 2026.

No unit in this 6-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.

Pass at asking: -$3,626/mo full cashflow at 20% down, 7.43% rate.

Works at $326,998 (59% under asking), or at 86% down.

Rent $3,443/mo from 27 leases of 2–4 bed condos & townhomes within 2 mi ($3,069–$3,543).

Beds

3

Baths

2.5

Sqft

1,172

Year Built

1998

Days on Market

45

Property Type

Townhouse

HOA/mo

$140

MLS ID

ML82062699

This property is in Scripps Ranch (92131). View neighborhood stats →

About This Property

Welcome to 10865 Caminito Arcada; East facing, this bright and inviting 3-bedroom, 2.5-bath townhome in the desirable Aspire/Encore community of Scripps Ranch. Offering approximately 1,172 square feet, this move-in-ready home features an open and functional floor plan with comfortable living spaces, laminate wood flooring through the main areas, and an easy indoor-outdoor flow ideal for everyday living or entertaining. The kitchen provides ample cabinet storage and generous counter space, while the upstairs layout includes a spacious primary suite plus two additional bedrooms suited for family, guests, or a home office. Enjoy private outdoor space for relaxing or gathering, along with the convenience of an attached garage. Located in a peaceful, well-maintained neighborhood near Dingeman Elementary, parks, shopping, dining, and quick access to I-15, this home offers comfort, convenience, and a wonderful opportunity to enjoy one of San Diegos most sought-after communities. Lower your initial monthly payment! Lender credit towards closing costs or a 1-year temporary rate buydown available for qualified buyers. Contact agent for full details.

Mortgage Calculator

Est. Monthly Payment

$5,611

Principal & Interest$4,439
Property Tax$799
Insurance$233
HOA$140
%($159,800)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Dingeman Elementary · grades K-5 · San Diego Unified

  • Middle

    Marshall Middle · grades 6-8 · San Diego Unified

  • High

    Scripps Ranch High · grades 9-12 · San Diego Unified

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

29C
Est. Monthly Rent
$3,443

27 leases of 2–4 bed condos & townhomes within 2 mi · $3,069–$3,543

Blended 50/50 with a property-level estimate

Monthly Cashflow

Rent − PITIA

-$2,168
Full Cashflow

Incl. vacancy, PM, maint, capex

-$3,626

What would make this work?

$3,626/mo short at 20% down; 86% down or +$4,708/mo rent closes it.

Break-even price

59% under asking

$326,998
Break-even rent

$4,708/mo above the estimate

$8,151/mo
Cashflow at 35% down
−$2,793/mo
Down payment to break even

$687,140 cash

86%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$4,439
Cap Rate
1.48%
Cash-on-Cash
-27.23%
DSCR

Need ≥ 1.25 for DSCR loan

0.61

NOI (Annual)
$11,825
Price-to-Rent

Lower = better for investors

19.3

* Modelled at 20% down, 7.43% 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
CCashflow−$3,626/mo