11235 Affinity Ct
1 / 20

11235 Affinity Ct #68

D

Scripps Ranch, CA 92131

$599,000

Soft Appraisal Value: $754,800 · 20.6% below estimate

Beds

2

Baths

2

Sqft

1,032

Year Built

1994

Days on Market

103

Property Type

Condo

HOA/mo

$670

MLS ID

2601152SD

This property is in Scripps Ranch (92131). View neighborhood stats →

Virtual Tour

About This Property

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

$4,473

Principal & Interest$3,029
Property Tax$599
Insurance$175
HOA$670
%($119,800)
%

Location

Loading map...

Investment Score

24D
Est. Monthly Rent
$2,711
Monthly Cashflow

Rent − PITIA

$-1,762
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,885

Mortgage (P+I)
$3,029
Cap Rate
0.29%
Cash-on-Cash
-28.89%
DSCR

Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$6,457

NOI (Annual)
$1,732
Price-to-Rent

Lower = better for investors

18.4

* 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