11330 Vista La Cuesta Drive
1 / 4

11330 Vista La Cuesta Drive

D

Scripps Ranch, CA 92131

$1,375,000
NEW — 1d

Beds

4

Baths

2

Sqft

1,541

Year Built

1973

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260011266SD

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

About This Property

Located at the end of a quiet cul de sac in highly saught after Classic Scripps Ranch. Recently updated single level home boasts many recent improvements which include a new kitchen, new roof, new hvac, and tankless water heater. Finishing touches should be completed by June 1st. The large backyard features a swimming pool, large patio, and new synthetic lawn.

Mortgage Calculator

Est. Monthly Payment

$8,729

Principal & Interest$6,953
Property Tax$1,375
Insurance$401
%($275,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$4,813
Monthly Cashflow

Rent − PITIA

$-3,916
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,169

Mortgage (P+I)
$6,953
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$12,824

NOI (Annual)
$9,410
Price-to-Rent

Lower = better for investors

23.8

* 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