11285 Affinity Ct San Diego

11285 Affinity Ct San Diego

D

Scripps Ranch, CA 92131

$725,000
NEW — 4d on market

Beds

3

Baths

2

Sqft

1,248

Year Built

1993

Days on Market

4

Property Type

Condo

HOA/mo

$670

MLS ID

260004664SD

Description

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

$5,272

Principal & Interest$3,666
Property Tax$725
Insurance$211
HOA$670
%($145,000)
%

Investment Score

2D
Est. Monthly Rent

Market Rent Estimate

$3,054
Monthly Cashflow

Rent − PITI − HOA

$-2,218
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,525

Mortgage (P+I)
$3,666
Cap Rate
0.23%
Cash-on-Cash
-18.36%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$5,272

NOI (Annual)
$1,697
Price-to-Rent

Lower = better for investors

19.8

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

Get Expert AnalysisOpen Full Calculator