11011 Logan Way
1 / 20

11011 Logan Way

D

Rancho Peñasquitos, CA 92129

$975,000
NEW — 0d

Beds

2

Baths

2.5

Sqft

1,612

Year Built

2020

Days on Market

0

Property Type

Condo

HOA/mo

$195.7

MLS ID

PT26098913

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

Virtual Tour

About This Property

If you want a brand new home without a brand new home price tag, this home is for you! Welcome to 11011 Logan way in Promenade at Pacific Village! The owners were very meticulous in taking care of this home and have been the only owner since it was built in 2020. This home has so many wonderful features to it and builder upgrades were made when they bought it. Home has Solar, WiFi boosters throughout, luxury Vinyl Plank flooring throughout, dual sinks in the primary bedroom and a separate bathroom in the 2nd bed, quartz counters and an island in the kitchen and many smart home features just to name a few. This home is in the Acclaimed Poway School District as an added bonus. Enjoy exceptional community amenities designed for comfort and fun, including a resort inspired pool, scenic picnic and BBQ spaces, playgrounds, several dog parks, and walking trails everywhere. Perfectly situated close to popular restaurants, shopping centers, and convenient freeway access, this home combines style, value, and location. Properties offering this combination of affordability, upgrades, and prime location are hard to find, making this an opportunity you won’t want to miss.

Mortgage Calculator

Est. Monthly Payment

$6,385

Principal & Interest$4,930
Property Tax$975
Insurance$284
HOA$196
%($195,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$2,313
Monthly Cashflow

Rent − PITIA

$-4,072
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,416

Mortgage (P+I)
$4,930
Cap Rate
-0.60%
Cash-on-Cash
-33.33%
DSCR

Need ≥ 1.25 for DSCR loan

0.36
Break-even Rent
$9,347

NOI (Annual)
$-5,834
Price-to-Rent

Lower = better for investors

35.1

* 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