12685 Savannah Creek Dr San Diego

12685 Savannah Creek Dr San Diego

D

, CA 92128

$824,999

Beds

3

Baths

2

Sqft

1,227

Year Built

2005

Days on Market

23

Property Type

Condo

HOA/mo

$375

MLS ID

260003087SD

Description

Location, Location! Don't miss this rarely available single story 3 bedroom/2 full bath in highly coveted Savannah Terrace! Premium ground level home with no stairs and absolutely move-in ready! Owners have taken pristine care. Fresh paint, beautiful wood floors, gas fireplace & stainless steel appliances. Central A/C & heat. Spacious outdoor patio with private storage closet. Split wooden shutters on each window. Immaculate 2 car garage with direct entry. In-unit laundry room. Huge walk-in closet in primary bedroom. Serene community & very quiet location. Ez freeway access and just steps from eateries & markets. Very low HOA dues. Wonderful amenities include mile-long meandering walking path, resort-style pool & hot tub, fitness center, sauna, BBQ area, clubhouse, tennis courts and basketball area (both courts are well lit at night!). Located within the award-winning Poway Unified School district. One of the most desirable communities in Sabre Springs. Love where you live!!

Mortgage Calculator

Est. Monthly Payment

$5,612

Principal & Interest$4,172
Property Tax$825
Insurance$241
HOA$375
%($165,000)
%

Investment Score

4D
Est. Monthly Rent

Market Rent Estimate

$3,369
Monthly Cashflow

Rent − PITI − HOA

$-2,244
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,706

Mortgage (P+I)
$4,172
Cap Rate
0.68%
Cash-on-Cash
-16.32%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.81
Break-even Rent
$5,613

NOI (Annual)
$5,588
Price-to-Rent

Lower = better for investors

20.4

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

Get Expert AnalysisOpen Full Calculator