11559 Sweet Willow Way
1 / 20

11559 Sweet Willow Way

D

Scripps Ranch, CA 92131

$2,350,000

Soft Appraisal Value: $2,290,700 · 2.6% above estimate

Beds

5

Baths

3.5

Sqft

3,840

Year Built

2010

Days on Market

48

Property Type

Single Family

HOA/mo

$145

MLS ID

260007830SD

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

Virtual Tour

About This Property

Welcome to the exclusive Stonebridge Estates, where elegance meets nature in this 3840 sqft home on a remarkable 1.24-acre lot. Situated on a picturesque tree-lined street, this property offers a tranquil retreat. Surrounded by mature tree groves and white roses, this estate presents a park-like setting with DG pathways & array of fruit trees. Recent updates feature new paint inside & out, new stainless-steel appliances including built-in refrigerator, quartz countertops & more. Downstairs en suite BD/BA. Surrounded by mature tree groves and white roses, this estate presents a park-like setting with DG pathways and array of fruit trees. The gourmet kitchen with an oversized island opens to a sprawling family room & flows onto an extra-large, covered, pavered patio. Downstairs en suite BR includes full bath. The sanctuary-like primary suite includes built-in cabinetry and a slider to a generous balcony with serene backyard views. Enjoy two focal fireplaces, adding warmth & elegance. Abundant natural light throughout. Recent renovations feature stunning new paint inside & out, new stainless-steel appliances including built-in refrigerator, quartz countertops, illuminated mirrors, updated lighting, new ceiling fans, hardwood floors on upstairs hallway & stairs. Upstairs laundry for added ease & efficiency. This stunning property in Montoro of Stonebridge Estates is move-in ready & offers limitless possibilities with parks and hiking trails nearby. 3-car tandem garage freshly painted as well. Welcome home!

Mortgage Calculator

Est. Monthly Payment

$15,063

Principal & Interest$11,883
Property Tax$2,350
Insurance$685
HOA$145
%($470,000)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$7,849
Monthly Cashflow

Rent − PITIA

$-7,214
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,977

Mortgage (P+I)
$11,883
Cap Rate
0.46%
Cash-on-Cash
-28.03%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$22,105

NOI (Annual)
$10,865
Price-to-Rent

Lower = better for investors

25.0

* 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