11231 Avenida De Los Lobos San Diego

11231 Avenida De Los Lobos San Diego

D

4S Ranch, CA 92127

$580,000

Beds

2

Baths

2

Sqft

894

Year Built

1990

Days on Market

13

Property Type

Condo

HOA/mo

$404

MLS ID

260003916SD

Description

Step into the warmth and charm of 11231 Avenida De Los Lobos. The centerpiece of the living room is a cozy fireplace, perfect for those chilly evenings. The kitchen is a chef's dream, boasting stainless steel appliances that gleam under the recessed lighting. The new flooring throughout the home adds a touch of modern elegance, seamlessly tying together the overall aesthetic. This property is a perfect blend of comfort and sophistication, making it a true gem in the neighborhood.

Mortgage Calculator

Est. Monthly Payment

$4,086

Principal & Interest$2,933
Property Tax$580
Insurance$169
HOA$404
%($116,000)
%

Investment Score

9D
Est. Monthly Rent

Market Rent Estimate

$3,031
Monthly Cashflow

Rent − PITI − HOA

$-1,055
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,235

Mortgage (P+I)
$2,933
Cap Rate
1.44%
Cash-on-Cash
-10.91%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.03
Break-even Rent
$4,086

NOI (Annual)
$8,370
Price-to-Rent

Lower = better for investors

15.9

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

Get Expert AnalysisOpen Full Calculator