12488 Heatherton Ct San Diego

12488 Heatherton Ct San Diego

D

, CA 92128

$798,000
NEW — 0d on market

Beds

2

Baths

2

Sqft

1,124

Year Built

1995

Days on Market

0

Property Type

Townhouse

HOA/mo

$515

MLS ID

260004912SD

View on MLS

Description

Beautiful Townhome end unit is located in highly desired Sabre Terrace community. Entry door is surrounded by lush landscaping gives total privacy & serenity. kitchen offers glass tile, quartz counter tops, stainless steel appliances. Entire living space is well designed with gorgeous hardwood flooring, plantation shutters throughout, living room fireplace, recess lightings & balcony. The oversized primary bedroom has an ensuite bathroom & huge walk-in closet with built-in shelving & shower enclosure. Attached 1 car garage with epoxy flooring, plenty of built-in storage, laundry in garage. Home close to all shops, easy freeway access & Award winning Poway School District.

Mortgage Calculator

Est. Monthly Payment

$5,581

Principal & Interest$4,035
Property Tax$798
Insurance$233
HOA$515
%($159,600)
%

Investment Score

2D
Est. Monthly Rent

Estimated Rent

$3,177
Monthly Cashflow

Rent − PITI − HOA

$-2,404
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,800

Mortgage (P+I)
$4,035
Cap Rate
0.35%
Cash-on-Cash
-18.08%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$5,581

NOI (Annual)
$2,823
Price-to-Rent

Lower = better for investors

20.9

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator