11479 Grassy Trail Dr
1 / 20

11479 Grassy Trail Dr

D

4S Ranch, CA 92127

$1,450,000
NEW — 2d on market

Soft Appraisal Value: $1,424,300 · 1.8% above estimate

Beds

4

Baths

2.5

Sqft

2,070

Year Built

1987

Days on Market

2

Property Type

Single Family

HOA/mo

$136

MLS ID

260008225SD

This property is in 4S Ranch (92127). View neighborhood stats →

About This Property

Welcome to the desirable High Country West community, known for its inviting atmosphere, exceptional amenities and access to PUSD schools. This spacious 4-bedroom home features vaulted ceilings and abundant natural light Updated kitchen (2022) offers solid maple cabinetry, quartz countertops, stainless steel appliances, Blanco sink, pull-out pantry shelving, and convection oven/microwave. The primary suite includes dual closets and a remodeled bath with walk-in shower and dual sinks. Low HOA fee with pool and clubhouse, plus access to Poway Unified schools and easy commute to tech hubs and freeways. Additional highlights include an updated secondary bath, Milgard windows with security screens downstairs, ceiling fans, custom window treatments, and cedar-lined closets, three car garage with storage. Enjoy indoor-outdoor living in the private backyard, complete with an expansive Alumawood patio cover with fans and a shade screen, plus a variety of fruit trees, including lemon, orange, tangerine, plum, fig, fruiting olive, and blueberry plants, as well as raised garden beds.

Mortgage Calculator

Est. Monthly Payment

$9,341

Principal & Interest$7,332
Property Tax$1,450
Insurance$423
HOA$136
%($290,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$4,955
Monthly Cashflow

Rent − PITIA

$-4,386
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,734

Mortgage (P+I)
$7,332
Cap Rate
0.49%
Cash-on-Cash
-27.86%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$13,700

NOI (Annual)
$7,176
Price-to-Rent

Lower = better for investors

24.4

* 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