11337 Avenida De Los Lobos

11337 Avenida De Los Lobos

D

4S Ranch, CA 92127

$585,000
NEW — 0d on market

Beds

2

Baths

2

Sqft

894

Year Built

1989

Days on Market

0

Property Type

Condo

HOA/mo

$404

MLS ID

PTP2601674

Description

BEAUTIFULLY REMODELED 2 BEDROOM, 2 BATH UPSTAIRS CORNER UNIT IN THE HIGHLY SOUGHT AFTER THE FALLS COMMUNITY AND THIS ONE IS LOADED WITH UPGRADES, INCLUDING NEW DUAL PANE WINDOWS AND SLIDER, GORGEOUS KITCHEN WITH HIGH END CABINTRY, QUARTZ COUNTERS, STAINLESS APPLIANCES AND BREAKFAST BAR, VAULTED CEILINGS, LARGE LIVING ROOM WITH FIREPLACE AND A PRIVATE BALCONY, WOOD LAMINATE FLOORING, VERY LIGHT AND BRIGHT THROUGHOUT, UPDATED LIGHTING, PANEL DOORS, FORCED A/C AND HEAT, PRIVATE INSIDE LAUNDRY, RECESSED LIGHTING, SPACIOUS BEDROOMS, UPGRADED BATHS, ASSIGNED CARPORT, VA APPROVED COMPLEX AND MUCH MORE. HOA AMMENITIES INCLUDE 2 POOLS, SPA, CLUBHOUSE, FITNESS ROOM, TENNIS COURTS AND BBQ AREA.

Mortgage Calculator

Est. Monthly Payment

$4,118

Principal & Interest$2,958
Property Tax$585
Insurance$171
HOA$404
%($117,000)
%

Investment Score

7D
Est. Monthly Rent
$2,865
Monthly Cashflow

Rent − PITI − HOA

$-1,253
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,400

Mortgage (P+I)
$2,958
Cap Rate
1.15%
Cash-on-Cash
-12.85%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$4,118

NOI (Annual)
$6,703
Price-to-Rent

Lower = better for investors

17.0

* 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