11823 Pickford
1 / 20

11823 Pickford

Ctop 80%

Scripps Ranch, CA 92131

$1,199,000
NEW — 1d
STR: check · no permits on this tract · TOT 12.75%

2 licensed short-term rentals within ½ mile (2 whole home), from the cities' license and permit lists of Nov 6, 2026.

None of the 117 homes on this home's recorded tract 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: -$6,196/mo full cashflow at 20% down, 7.43% rate.

Works at $392,383 (67% under asking), or at 95% down.

Rent $3,986/mo from 11 leases of 3-bed houses within 2 mi ($3,839–$4,147).

Beds

3

Baths

2.5

Sqft

1,503

Year Built

1996

Days on Market

1

Property Type

Single Family

HOA/mo

$56

MLS ID

260024654SD

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

Virtual Tour

About This Property

Move-in ready and beautifully refreshed! Ideally situated on a desirable corner lot along a quiet cul-de-sac in Scripps Ranch Villages, this inviting 3-bedroom, 2.5-bath home offers a wonderful blend of comfort, style, and indoor-outdoor living. Fresh interior & exterior paint, stylish luxury vinyl plank flooring, and updated plumbing and lighting fixtures create a clean, refreshed feel throughout. The light-filled interior features dual-pane windows and a cozy fireplace, while the spacious kitchen offers stainless steel appliances and a 5-burner gas range. An adjoining dining area opens to a pergola-covered patio, creating the perfect setting for outdoor dining and entertaining. Upstairs, the generously sized primary suite impresses with dramatic cathedral ceilings and two walk-in closets. The spacious, fenced backyard provides plenty of room to relax, garden, and enjoy Southern California living. Additional highlights include central A/C, forced-air heating, and an attached two-car garage with automatic opener. A fantastic opportunity to own a tastefully refreshed, move-in-ready home in the desirable Scripps Ranch community! Enjoy a convenient location near shopping, schools, and community parks, with easy access to Interstate 15, the HOV lanes, and State Route 56. A wonderful opportunity to enjoy comfort, outdoor space, and convenient Scripps Ranch living!

Mortgage Calculator

Est. Monthly Payment

$8,266

Principal & Interest$6,661
Property Tax$1,199
Insurance$350
HOA$56
%($239,800)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Dingeman 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.

Investment Score

7C
Est. Monthly Rent
$3,986

11 leases of 3-bed houses within 2 mi · $3,839–$4,147

Blended 50/50 with the zip's market median ($3,997)

Monthly Cashflow

Rent − PITIA

-$4,280
Full Cashflow

Incl. vacancy, PM, maint, capex

-$6,196

What would make this work?

$6,196/mo short at 20% down; 95% down or +$8,047/mo rent closes it.

Break-even price

67% under asking

$392,383
Break-even rent

$8,047/mo above the estimate

$12,033/mo
Cashflow at 35% down
−$4,947/mo
Down payment to break even

$1,139,050 cash

95%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$6,661
Cap Rate
0.66%
Cash-on-Cash
-31.01%
DSCR

Need ≥ 1.25 for DSCR loan

0.48

NOI (Annual)
$7,972
Price-to-Rent

Lower = better for investors

25.1

* 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
CCashflow−$6,196/mo