12423 Figtree St
1 / 20

12423 Figtree St

Dbottom 20%

Scripps Ranch, CA 92131

$2,995,000
STR: check · no permits on this tract · TOT 12.75%

0 licensed short-term rentals within ½ mile (0 whole home), from the cities' license and permit lists of Nov 9, 2026.

None of the 1 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: -$17,725/mo full cashflow at 20% down, 7.43% rate.

Works at $687,274 (77% under asking); even all cash loses money at asking.

Rent $7,030/mo from 9 leases of 4–6 bed houses within 2 mi ($6,888–$7,638).

Beds

5

Baths

4.5

Sqft

4,334

Year Built

1999

Days on Market

48

Property Type

Single Family

HOA/mo

$135

MLS ID

260023233SD

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

About This Property

Welcome Home to Scripps Ranch! Located in the highly desirable South of Pomerado neighborhood with 270-degree panoramic views all the way to the ocean, a sparkling pool and spa, and generous layout featuring 5 bedrooms plus an office, this property offers exceptional comfort and design. The interior showcases a ground floor bedroom and bathroom ideal for guests, an executive office with built-ins, and a primary suite worthy of royalty complete with a balcony to enjoy the southern exposure and views. The grounds feature a variety of mature fruit trees including lemon, sweet lime, fig, mulberry, orange, tangerine, avocado, pomegranate, plum, and tomatoes. Energy efficiencies include new dual zone air conditioning and heaters for year-round climate control, a whole-house water filtration system and a tankless hot water heater. Don't miss the 3-car garage, fully owned solar, low HOA's and no Mello-Roos fees. Located near award-winning Scripps Ranch Schools, Swim and Racquet club, restaurants, shopping and freeways!

Mortgage Calculator

Est. Monthly Payment

$20,642

Principal & Interest$16,638
Property Tax$2,995
Insurance$874
HOA$135
%($599,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Jerabek 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

0D
Est. Monthly Rent
$7,030

9 leases of 4–6 bed houses within 2 mi · $6,888–$7,638

Monthly Cashflow

Rent − PITIA

-$13,612
Full Cashflow

Incl. vacancy, PM, maint, capex

-$17,725

What would make this work?

$17,725/mo short at 20% down; +$23,020/mo rent closes it.

Break-even price

77% under asking

$687,274
Break-even rent

$23,020/mo above the estimate

$30,050/mo
Cashflow at 35% down
−$14,606/mo
Down payment to break even

Negative even all-cash

Not reachable
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$16,638
Cap Rate
-0.29%
Cash-on-Cash
-35.51%
DSCR

Need ≥ 1.25 for DSCR loan

0.34

NOI (Annual)
-$8,823
Price-to-Rent

Lower = better for investors

35.5

* 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
DCashflow−$17,725/mo