11149 Scripps Ranch Blvd. San Diego

11149 Scripps Ranch Blvd. San Diego

D

Scripps Ranch, CA 92131

$784,888

Beds

2

Baths

2

Sqft

1,302

Year Built

1989

Days on Market

19

Property Type

Townhouse

HOA/mo

$675

MLS ID

260003399SD

Description

Beautiful panoramic sunset views from this 2-bedroom, 2-bath, and attached 2-car garage townhome, located in the desirable gated community of Scripps Nob Hill. Lots of natural lighting and an open-living concept layout with vinyl flooring throughout the home, stainless steel appliances, granite countertops, gas stove, and new washer & dryer (conveniently located inside the garage). Walking distance to Lake Miramar and a 5-minute drive to many great restaurants (upcoming Asian food district) and shops in Mira Mesa. This amazingly beautiful panoramic sunset views from this 2-bedroom, 2-bath, and attached 2-car garage townhome, located in the desirable gated community of Scripps Nob Hill. Lots of natural lighting and an open-living concept layout with laminated flooring throughout the home, stainless steel appliances, granite countertops, gas stove, and new washer & dryer (conveniently located inside the garage). Walking distance to Lake Miramar and a 5-minute drive to many great restaurants (upcoming Asian food district) and shops in Mira Mesa.

Mortgage Calculator

Est. Monthly Payment

$5,658

Principal & Interest$3,969
Property Tax$785
Insurance$229
HOA$675
%($156,978)
%

Investment Score

2D
Est. Monthly Rent

Market Rent Estimate

$3,282
Monthly Cashflow

Rent − PITI − HOA

$-2,376
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,785

Mortgage (P+I)
$3,969
Cap Rate
0.28%
Cash-on-Cash
-18.16%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$5,658

NOI (Annual)
$2,210
Price-to-Rent

Lower = better for investors

19.9

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

Get Expert AnalysisOpen Full Calculator