11285 Affinity Ct

11285 Affinity Ct

D

Scripps Ranch, CA 92131

$710,000

Beds

3

Baths

2

Sqft

1,248

Year Built

1993

Days on Market

15

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

$5,177

Principal & Interest$3,590
Property Tax$710
Insurance$207
HOA$670
%($142,000)
%

Investment Score

2D
Est. Monthly Rent
$3,054
Monthly Cashflow

Rent − PITI − HOA

$-2,123
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,417

Mortgage (P+I)
$3,590
Cap Rate
0.29%
Cash-on-Cash
-17.94%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$5,177

NOI (Annual)
$2,075
Price-to-Rent

Lower = better for investors

19.4

* 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