12606 Elizabeth Way

12606 Elizabeth Way

D

San Diego, CA 92129

$888,888
NEW — 1d on market

Beds

2

Baths

2

Sqft

1,199

Year Built

2024

Days on Market

1

Property Type

Single Family

HOA/mo

$377

MLS ID

PTP2601598

Description

Welcome to effortless, light-filled single-story living in The Club at Junipers, a vibrant 55+ resort-style gated community. This move-in ready home features an open-concept layout with clean, modern finishes and seamless indoor-outdoor flow—perfect for easy everyday comfort and entertaining. Enjoy exceptional energy efficiency with fully owned solar, a Powerwall battery system, and EV charging—a rare combination that delivers comfort, sustainability, and long-term savings. Residents enjoy outstanding amenities including a beautiful pool, fitness center, pickleball courts, recreation facilities, scenic walking trails, and a full calendar of clubs and social events. Ideally located near shopping, dining, and everyday conveniences with quick freeway access. Low-maintenance living, high-quality lifestyle—move right in and enjoy.

Mortgage Calculator

Est. Monthly Payment

$6,020

Principal & Interest$4,495
Property Tax$889
Insurance$259
HOA$377
%($177,778)
%

Investment Score

4D
Est. Monthly Rent

Estimated Rent

$3,604
Monthly Cashflow

Rent − PITI − HOA

$-2,416
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,985

Mortgage (P+I)
$4,495
Cap Rate
0.69%
Cash-on-Cash
-16.31%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$6,020

NOI (Annual)
$6,113
Price-to-Rent

Lower = better for investors

20.6

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

Get Expert AnalysisOpen Full Calculator