11365 Affinity Ct #193
Btop 30%Scripps Ranch, CA 92131
2 licensed short-term rentals within ½ mile (1 whole home), from the cities' license and permit lists of Nov 6, 2026.
No unit in this 20-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$2,562/mo full cashflow at 20% down, 7.43% rate.
Works at $216,350 (61% under asking), or at 88% down.
Rent $3,028/mo from 9 leases of 1–3 bed condos & townhomes within 1 mi ($2,827–$3,184).
Beds
2
Baths
2
Sqft
1,032
Year Built
1992
Days on Market
0
Property Type
Condo
HOA/mo
$670
MLS ID
260026438SD
This property is in Scripps Ranch (92131). View neighborhood stats →
About This Property
Welcome to 11365 Affinity Ct, an inviting 2-bedroom, 2-bathroom condo in the desirable Scripps Ranch community! Offering 1,032 sq. ft. of living space, this home features a brand-new kitchen with elegant quartz countertops, spacious closets in both bedrooms, and convenient in-unit laundry. Step onto your private balcony and enjoy peaceful views of mature green trees, with no neighboring condos directly in view, creating a welcome sense of privacy and tranquility. The building is conveniently located near one of the community’s two swimming pools, and the condo includes a tandem garage for added convenience. Enjoy easy access to Highway 15, shopping, and everyday amenities. Experience the perfect blend of modern updates, privacy, and convenience in this wonderful Scripps Ranch condo! Welcome to 11365 Affinity Ct, an inviting 2-bedroom, 2-bathroom condo in the desirable Scripps Ranch community! Offering 1,032 sq. ft. of living space, this home features a brand-new kitchen with elegant quartz countertops, spacious closets in both bedrooms, and convenient in-unit laundry. Step onto your private balcony and enjoy peaceful views of mature green trees, with no neighboring condos directly in view, creating a welcome sense of privacy and tranquility. The building is conveniently located near one of the community’s two swimming pools, and the home includes a tandem garage for added convenience. Enjoy easy access to Highway 15, shopping, and everyday amenities. Experience the perfect blend of modern updates, privacy, and convenience in this wonderful Scripps Ranch home!
Mortgage Calculator
Est. Monthly Payment
$4,436
Location
Loading map...
Zoned Schools
Elementary
Miramar Ranch Elementary · grades K-5 · San Diego Unified
Middle
Marshall Middle · grades 6-8 · San Diego Unified
High
Scripps Ranch High · grades 9-12 · San Diego Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$3,028
Comp Average
$3,008
9995 Scripps Westview Way
2bd / 2ba · 1,086 sqft · Condo
$555K
Est. $2,992/mo
9909 Scripps Westview Way
2bd / 1ba · 942 sqft · Condo
$500K
Est. $2,764/mo
9895 Scripps Westview Way
2bd / 1ba · 942 sqft · Condo
$539K
Est. $2,764/mo
10414 Scripps Poway Pkwy
2bd / 2ba · 1,064 sqft · Condo
$710K
Est. $3,150/mo
10813 Caminito Arcada
3bd / 2.5ba · 1,058 sqft · Condo
$800K
Est. $3,371/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
9 leases of 1–3 bed condos & townhomes within 1 mi · $2,827–$3,184
Blended 50/50 with the zip's market median ($3,135)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,562/mo short at 20% down; 88% down or +$3,328/mo rent closes it.
- Break-even price
- $216,350
- Break-even rent
- $6,356/mo
- Cashflow at 35% down
- −$1,989/mo
- Down payment to break even
- 88%
- Rate to break even
- Not reachable
61% under asking
$3,328/mo above the estimate
$484,000 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator