11549 Edgewood Pl
1 / 20

11549 Edgewood Pl

D

Scripps Ranch, CA 92131

$3,000,000
NEW — 4d

Soft Appraisal Value: $2,888,200 · 3.9% above estimate

Beds

5

Baths

6

Sqft

5,095

Year Built

2006

Days on Market

4

Property Type

Single Family

HOA/mo

$190

MLS ID

260012428SD

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

About This Property

Stunning estate in Stonebridge with MELLO ROOS PAID OFF! Situated at the end of a cul-de-sac with no neighbors behind or on one side, this home offers an incredible amount of privacy and views, views, views! Upgrades are tasteful and modern. New carpet and fresh paint make this a turnkey situation. Addition above the primary bedroom truly has this as a one of a kind home. Builder and owner upgrades of over $800K include: View lot premium, office above master bedroom, gourmet kitchen appliances, built-in media unit, custom cabinetry throughout home, crown molding, glass shower doors, glass pantry door, countertops in kitchen and baths, tile upgrades, under cabinet kitchen lighting, stair railing in master bedroom, audio and video sound system, french doors, faux beams in dining room, mirrors in bathrooms, upgraded flooring throughout home, fireplace in courtyard, fireplace in master bedroom, rain gutters, custom paint choices, wiring for security system, tri zoned air conditioners, bookcases in hallway and office, drapes throughout, wine cabinet with iron door, wrought iron front door, wrought iron fire place screens, shutters, glass wall in backyard, landscape in front and back yard, hardscape in courtyard and back yard, built-in BBQ, cabinets in garage, large pool and cabana with fireplace and attached half bath, patio covers, putting green, Tex-Cote paint on exterior of home, solar panels for electricity.

Mortgage Calculator

Est. Monthly Payment

$19,235

Principal & Interest$15,170
Property Tax$3,000
Insurance$875
HOA$190
%($600,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,804
Monthly Cashflow

Rent − PITIA

$-11,431
Full Cashflow

Incl. vacancy, PM, maint, capex

$-15,726

Mortgage (P+I)
$15,170
Cap Rate
-0.22%
Cash-on-Cash
-31.45%
DSCR

Need ≥ 1.25 for DSCR loan

0.41
Break-even Rent
$28,227

NOI (Annual)
$-6,671
Price-to-Rent

Lower = better for investors

32.0

* 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