11115 Affinity
1 / 20

11115 Affinity #8

D

Scripps Ranch, CA 92131

$620,000

Soft Appraisal Value: $609,700 · 1.7% above estimate

Beds

2

Baths

2

Sqft

1,030

Year Built

1991

Days on Market

49

Property Type

Condo

HOA/mo

$670

MLS ID

260009300SD

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

Virtual Tour

About This Property

Move-in ready, this peaceful, 2-bedroom, 2-bath condo in Scripps Ranch offers comfort, style, and smart upgrades. It features an open-concept floorplan with new carpet, quartz countertops and updated fixtures and lighting. Custom California Closets in the bedrooms and laundry area provide excellent storage, plus a full-size laundry closet. French doors open to a spacious private patio with peaceful hillside and tree-lined views. Located in a quiet, elevated spot above the garages, the home enjoys maximum privacy with no neighbors behind. It includes an attached tandem 2-car garage and access to the community pool and spa. The HOA covers water as a bonus! Ideally situated near Sorrento Valley, Miramar, Downtown San Diego, UTC, and La Jolla.

Mortgage Calculator

Est. Monthly Payment

$4,606

Principal & Interest$3,135
Property Tax$620
Insurance$181
HOA$670
%($124,000)
%

Location

Loading map...

Investment Score

28D
Est. Monthly Rent
$3,006
Monthly Cashflow

Rent − PITIA

$-1,600
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,808

Mortgage (P+I)
$3,135
Cap Rate
0.63%
Cash-on-Cash
-27.18%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$6,653

NOI (Annual)
$3,923
Price-to-Rent

Lower = better for investors

17.2

* 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