11285 Affinity Court
1 / 20

11285 Affinity Court #124

C

Scripps Ranch, CA 92131

$690,000
NEW — 2d

Soft Appraisal Value: $682,200 · 1.1% above estimate

Beds

3

Baths

2

Sqft

1,248

Year Built

1993

Days on Market

2

Property Type

Condo

HOA/mo

$670

MLS ID

PTP2604166

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

Virtual Tour

About This Property

This rare ground floor, end unit townhome features stunning panoramic western views from almost every room. The open-concept design lays out well for the whole family, with bedrooms strategically located on opposite sides of the main living area. Flooded with abundant natural light, the living area features a cozy fireplace for relaxing evenings. Includes a full-size washer/dryer in-unit and a 2-car garage located directly across from your front door. Take a dip in the beautiful pool or unwind in the relaxing spa. Located just minutes from the I-15, making your daily drive a breeze.

Mortgage Calculator

Est. Monthly Payment

$5,050

Principal & Interest$3,489
Property Tax$690
Insurance$201
HOA$670
%($138,000)
%

Location

Loading map...

Investment Score

32C
Est. Monthly Rent
$3,578
Monthly Cashflow

Rent − PITIA

$-1,472
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,870

Mortgage (P+I)
$3,489
Cap Rate
1.08%
Cash-on-Cash
-24.96%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$7,305

NOI (Annual)
$7,429
Price-to-Rent

Lower = better for investors

16.1

* 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