11225 Madrigal St San Diego

11225 Madrigal St San Diego

D

, CA 92129

$1,399,000

Beds

4

Baths

2

Sqft

1,940

Year Built

1970

Days on Market

61

Property Type

Single Family

HOA/mo

N/A

MLS ID

250046391SD

Description

Former 5-star rated Airbnb! This beautifully maintained single-story home is located in a quiet and desirable Rancho Peñasquitos neighborhood. Sitting on a HUGE LOT, nearly a quarter acre, this home offers exceptional curb appeal, a bright open floor plan, and a sleek contemporary kitchen. The master suite provides private access to the front patio, and the master bathroom has been thoughtfully designed for wheelchair accessibility and comfort. The backyard is an entertainer's dream with a covered patio, artificial turf, low-maintenance landscaping, and plenty of space to host gatherings of all sizes. There's a separate large covered area that has been used as a dance floor and karaoke for parties. Seller also built a convenient storage shed for extra tools or seasonal items. No HOA and no Mello-Roos! Paid-off solar provides valuable energy savings. Ideally located near the 15 freeway, shopping, dining, fitness centers, and top-rated schools. This property is a rare find that blends style, convenience, and long-term value. An excellent choice for an expanding family, a retirement retreat, or an investment property with proven short-term and long-term rental success. A must see!

Mortgage Calculator

Est. Monthly Payment

$8,881

Principal & Interest$7,074
Property Tax$1,399
Insurance$408
%($279,800)
%

Investment Score

3D
Est. Monthly Rent

Market Rent Estimate

$4,793
Monthly Cashflow

Rent − PITI − HOA

$-4,088
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,356

Mortgage (P+I)
$7,074
Cap Rate
0.62%
Cash-on-Cash
-17.53%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$8,881

NOI (Annual)
$8,613
Price-to-Rent

Lower = better for investors

24.3

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

Get Expert AnalysisOpen Full Calculator