12595 Swan Canyon Place
1 / 20

12595 Swan Canyon Place

D

Scripps Ranch, CA 92131

$1,350,000

Beds

3

Baths

2.5

Sqft

1,778

Year Built

1993

Days on Market

45

Property Type

Single Family

HOA/mo

$150

MLS ID

NDP2603929

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

Virtual Tour

About This Property

Nestled in the highly desirable Scripps Ranch Community this corner lot property features an open concept layout which seamlessly connects the kitchen, dining, living and family rooms creating a warm and connected space designed for conversation, connection and celebration. Sunlight pours through an abundance of windows casting a warm, natural glow that elevates every corner of the home. Start your mornings with a cup of coffee on the patio and enjoy the serene charm of this spacious backyard which is perfect for relaxing, outdoor dining and entertaining. Whether you are hosting weekend BBQs, gardening, or creating your own outdoor oasis, this home offers endless possibilities and is perfect for California's year round sunshine. As evening arrives relax, unwind and indulge in pure relaxation in your primary suite which is thoughtfully set apart from the other bedrooms to offer both privacy and comfort. Create the perfect spot to read or relax as there is space for a sitting area. Your luxurious retreat is complete with a walk in closet, dual sinks and soaking tub and shower. Scripps Ranch is known for its scenic natural surroundings, beautiful trails and neighborhood community events. Living in this neighborhood also includes access to the Scripps Legacy Tennis Courts and the assigned schools are Scripps Elementary, Marshall Middle School and Scripps Ranch High School. Moments away from shopping, dining, freeways, Cypress Canyon Park and Miramar Reservoir which offers fishing, boating, picnicking and miles of hiking trails. This home offers the perfect blend of convenience and accessibility for an effortless lifestyle which makes it such a special place to live. Do not miss out on this wonderful home. This is truly California living at its best!

Mortgage Calculator

Est. Monthly Payment

$8,720

Principal & Interest$6,826
Property Tax$1,350
Insurance$394
HOA$150
%($270,000)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$4,611
Monthly Cashflow

Rent − PITIA

$-4,109
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,295

Mortgage (P+I)
$6,826
Cap Rate
0.47%
Cash-on-Cash
-27.98%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$12,786

NOI (Annual)
$6,378
Price-to-Rent

Lower = better for investors

24.4

* 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