11036 Bryce Way

11036 Bryce Way

D

Rancho Peñasquitos, CA 92129

$1,050,000

Soft Appraisal Value: $1,038,700 · 1.1% above estimate

Beds

3

Baths

3.5

Sqft

1,940

Year Built

2021

Days on Market

36

Property Type

Townhouse

HOA/mo

$350

MLS ID

260003528SD

Description

Beautiful 2021-Built End Unit Townhome in the Sought-After Promenade at Pacific Village – No Mello Roos! Welcome to this stunning three-level corner home where modern design meets effortless everyday living. Bathed in natural light from extra windows, this end unit townhome has 200 sq ft more living space than interior units. Featuring 9-foot ceilings and an open-concept living space, the heart of the home is perfect for gathering, relaxing, and entertaining. The modern kitchen boasts quartz countertops, a large island, pantry closet, and generous counter space — blending functionality with style. Step outside to enjoy your morning coffee on the charming front patio or unwind on your balcony on the second level, both ideal for fresh air and our Southern California sunshine. Smart and sustainable living are built right in, with a Solar Power Purchase Agreement (PPA) to help keep energy costs low and a whole-home water softener system for enhanced comfort and efficiency. Thoughtful details include a bedroom and full bathroom on the entry level, ideal for guests or a home office, and a dedicated laundry room for added convenience. Upstairs on the third level, the primary suite offers a peaceful retreat with a walk-in closet and a beautifully finished bathroom. The Promenade at Pacific Village offers resort-style amenities — a sparkling pool, playground, BBQ and picnic areas, and several dog parks. With no Mello Roos, easy access to fwys, shopping, dining, and top-rated Poway Unified schools, this home delivers! Come and see for yourself!

Mortgage Calculator

Est. Monthly Payment

$7,016

Principal & Interest$5,309
Property Tax$1,050
Insurance$306
HOA$350
%($210,000)
%

Investment Score

6D
Est. Monthly Rent
$4,572
Monthly Cashflow

Rent − PITI − HOA

$-2,443
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,370

Mortgage (P+I)
$5,309
Cap Rate
1.07%
Cash-on-Cash
-13.96%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$7,015

NOI (Annual)
$11,273
Price-to-Rent

Lower = better for investors

19.1

* 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