11077 Scripps Ranch Boulevard San Diego

11077 Scripps Ranch Boulevard San Diego

D

Scripps Ranch, CA 92131

$749,900

Beds

2

Baths

2

Sqft

1,073

Year Built

1990

Days on Market

20

Property Type

Townhouse

HOA/mo

$675

MLS ID

260003390SD

Description

$50,000 price improvement! Situated in the heart of Scripps Ranch, this lovely 2-bedroom, end unit townhome offers a private location, panoramic city views, and is located just minutes from restaurants, highly-rated schools, shopping and major freeways. With vaulted ceilings and gorgeous architectural details throughout, this contemporary-style home provides spacious living areas, designer fixtures, and more. Upgrades include 2 remodeled/upgraded baths, mirrored closet doors, granite countertops, and wood floors. Spacious 2-car garage includes ample storage and full-size washer/dryer. An extra "bonus" is the 4 visitor parking spots directly across from the unit.

Mortgage Calculator

Est. Monthly Payment

$5,436

Principal & Interest$3,792
Property Tax$750
Insurance$219
HOA$675
%($149,980)
%

Investment Score

1D
Est. Monthly Rent

Market Rent Estimate

$3,085
Monthly Cashflow

Rent − PITI − HOA

$-2,351
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,685

Mortgage (P+I)
$3,792
Cap Rate
0.17%
Cash-on-Cash
-18.81%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.81
Break-even Rent
$5,436

NOI (Annual)
$1,280
Price-to-Rent

Lower = better for investors

20.3

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator