11225 Madrigal St
1 / 20

11225 Madrigal St

D

Rancho Peñasquitos, CA 92129

$1,299,000
NEW — 0d

Soft Appraisal Value: $1,282,600 · 1.3% above estimate

Beds

4

Baths

2

Sqft

1,940

Year Built

1970

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260011293SD

This property is in Rancho Peñasquitos (92129). View neighborhood stats →

About This Property

NEWLY RENOVATED Rancho Peñasquitos home with great curb appeal on an expansive 10,100 sqft lot! This 1,940 sq ft home features an open floor plan, contemporary kitchen, new flooring throughout, and fresh interior and exterior paint. The spacious primary suite includes a separate entrance, offering ADU/income producing potential. Enjoy the large backyard with endless possibilities, plus paid off solar, sauna, and outdoor storage structure. NO HOA. NO MELLO-ROOS. Conveniently located near parks, shopping, dining, and top rated schools. MOVE IN READY!!!

Mortgage Calculator

Est. Monthly Payment

$8,246

Principal & Interest$6,568
Property Tax$1,299
Insurance$379
%($259,800)
%

Location

Loading map...

Investment Score

10D
Est. Monthly Rent
$5,005
Monthly Cashflow

Rent − PITIA

$-3,241
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,475

Mortgage (P+I)
$6,568
Cap Rate
1.01%
Cash-on-Cash
-25.29%
DSCR

Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$12,116

NOI (Annual)
$13,120
Price-to-Rent

Lower = better for investors

21.6

* 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