11325 Avenida De Los Lobos Unit D San Diego

11325 Avenida De Los Lobos Unit D San Diego

D

4S Ranch, CA 92127

$468,000

Beds

1

Baths

1

Sqft

756

Year Built

1989

Days on Market

23

Property Type

Condo

HOA/mo

$375

MLS ID

NDP2601254

Description

WELCOME TO THE HIGHLY DESIRABLE THE FALLS COMMUNITY OF RANCHO BERNARDO! This End Upper Corner Unit boasts picturesque greenbelt views and privacy. Light and Bright One-Bedroom, One-Bath Condo Beautifully Updated and Turn-key! The inviting kitchen with pantry seamlessly flows into the dining area and living room with fireplace. Lots of natural light throughout. Private bedroom with large walk-in closet. Plenty of storage throughout the home including storage closet in entry and additional in hallway. Enjoy the perfect blend of comfort and privacy with your own full size washer and dryer. Perfect for entertaining, the home boasts views and a covered carport just steps away. Residents enjoy a meticulously maintained community with two sparkling pools, a spa, clubhouse, tennis courts, and barbeque area. Enjoy the convenience of nearby 4S Ranch shopping, dining, trails, parks, Bernardo Winery, and Lake Hodges. Amazing opportunity to purchase your own slice of paradise! Don’t miss your chance on this must-see property!

Mortgage Calculator

Est. Monthly Payment

$3,346

Principal & Interest$2,366
Property Tax$468
Insurance$136
HOA$375
%($93,600)
%

Investment Score

8D
Est. Monthly Rent

Market Rent Estimate

$2,381
Monthly Cashflow

Rent − PITI − HOA

$-964
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,902

Mortgage (P+I)
$2,366
Cap Rate
1.19%
Cash-on-Cash
-12.36%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.01
Break-even Rent
$3,345

NOI (Annual)
$5,572
Price-to-Rent

Lower = better for investors

16.4

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

Get Expert AnalysisOpen Full Calculator