11112 Avenida De Los Lobos
Ctop 80%4S Ranch, CA 92127
Pass at asking: -$5,668/mo full cashflow at 20% down, 7.43% rate.
Works at $451,998 (62% under asking), or at 89% down.
Rent $4,710/mo from 8 leases of 3-bed houses within 1 mi ($4,066–$4,842).
Beds
3
Baths
3
Sqft
1,810
Year Built
1989
Days on Market
1
Property Type
Single Family
HOA/mo
$155
MLS ID
260026699SD
This property is in 4S Ranch (92127). View neighborhood stats →
About This Property
This two-story San Diego home features a kitchen with a center island, granite countertops, and stainless steel appliances, creating a well-equipped space for cooking and entertaining. A fireplace anchors the main living area, adding warmth and ambiance to the central gathering space, beneath vaulted ceilings with large windows. The primary bathroom includes double sinks for everyday convenience and a separate tub and shower. A patio extends the living space outdoors, creating ample room for relaxation and entertaining. An attached two-car garage completes this well-maintained residence with practical amenities and comfortable living spaces throughout every room.
Mortgage Calculator
Est. Monthly Payment
$8,303
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$4,710
Comp Average
$4,766
16050 Big Springs Way
4bd / 3ba · 1,835 sqft · Single Family
$1.25M
Est. $4,591/mo
16511 Manassas St
3bd / 2.5ba · 1,931 sqft · Single Family
$1.35M
Est. $4,860/mo
15575 Canton Ridge Terrace
3bd / 3.5ba · 1,939 sqft · Single Family
$1.63M
Est. $5,876/mo
11459 Grassy Trail Dr
3bd / 2ba · 1,727 sqft · Single Family
$1.20M
Est. $4,154/mo
15691 Corte Raposo
4bd / 2ba · 1,760 sqft · Single Family
$1.25M
Est. $4,351/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
8 leases of 3-bed houses within 1 mi · $4,066–$4,842
Blended 50/50 with the zip's market median ($4,802)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$5,668/mo short at 20% down; 89% down or +$7,361/mo rent closes it.
- Break-even price
- $451,998
- Break-even rent
- $12,071/mo
- Cashflow at 35% down
- −$4,428/mo
- Down payment to break even
- 89%
- Rate to break even
- Not reachable
62% under asking
$7,361/mo above the estimate
$1,059,100 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* 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