11235 Affinity Ct San Diego

11235 Affinity Ct San Diego

D

Scripps Ranch, CA 92131

$619,000

Beds

2

Baths

2

Sqft

1,032

Year Built

1994

Days on Market

47

Property Type

Condo

HOA/mo

$670

MLS ID

2601152SD

Description

Upgraded Condo with Expansive Patio & Views Beautifully updated two bedrooms and two bathrooms home featuring tile floors in the entry, kitchen, and both bathrooms and laminate flooring in the rest of the house. The entire interior is freshly painted, with brand-new quartz countertops, refinished kitchen cabinets, upgraded bath faucets and lighting, and modern nickel hardware. Enjoy mirrored closet doors in both bedrooms, a ceiling fan with light in the dining area, and a convenient laundry closet that fits full-size appliances. This unique home sits above the garages, offering the community’s largest oversized patio accessible from three sliding doors both from living room and also accessible from master bathroom —perfect for entertaining or relaxing. Quietly located at the highest point of the community, it offers peaceful east-facing hillside views. Two Car Tandem garage attached to the condo building HOA covers water, exterior and common area maintenance, trash pick up and community amenities

Mortgage Calculator

Est. Monthly Payment

$4,600

Principal & Interest$3,130
Property Tax$619
Insurance$181
HOA$670
%($123,800)
%

Investment Score

9D
Est. Monthly Rent

Market Rent Estimate

$3,505
Monthly Cashflow

Rent − PITI − HOA

$-1,095
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,417

Mortgage (P+I)
$3,130
Cap Rate
1.38%
Cash-on-Cash
-10.61%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.12
Break-even Rent
$4,600

NOI (Annual)
$8,556
Price-to-Rent

Lower = better for investors

14.7

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

Get Expert AnalysisOpen Full Calculator