12759 Calle De Las Rosas
1 / 20

12759 Calle De Las Rosas

D

Rancho Peñasquitos, CA 92129

$2,398,888
NEW — 2d

Soft Appraisal Value: $2,318,400 · 3.5% above estimate

Beds

4

Baths

3

Sqft

3,254

Year Built

1984

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260012517SD

This property is in Rancho Peñasquitos (92129). View neighborhood stats →

Virtual Tour

About This Property

Rare opportunity to own this beautifully appointed 5BD/4BA home on a premier VIEW lot with No fees, Owned home Solar & North facing front door! The property showcases a resort-caliber backyard with pool/spa, firepit, outdoor kitchen & detached casita. Open-concept layout with oversized windows framing the views, spacious living areas, abundant natural light, & permitted game room addition. Includes 1st floor bed/bath, RV parking w/sewer hookup, & a secluded setback location for added privacy. PUSD - Westview HS. Welcome to this entertainer's delight! Beautiful neutral travertine flooring spans most of the first floor, complementing the home’s ideal entertaining floorplan. Spacious living and dining rooms welcome you upon entry, while the oversized game room seamlessly transitions to the resort-style backyard and outdoor kitchen area. The expansive family room offers two separate seating areas, and the oversized kitchen dining space easily accommodates a table for 20 guests. Upstairs features a stunning primary suite with gorgeous views, along with two secondary bedrooms sharing a spacious hall bath. The seller has invested extensively in quality upgrades and maintenance, including new recessed LED lighting throughout, newer central vacuum canister, brand-new pool heater, electric pool cover, newer slate tile roof with 50-year waterproof membrane, Trex viewing deck, new carpeting, fresh interior paint, epoxy garage flooring and updated faucets and fixtures. The casita is not permitted but was completely rebuilt in '13 and has a bed/ba not counted on the MLS.

Mortgage Calculator

Est. Monthly Payment

$15,229

Principal & Interest$12,130
Property Tax$2,399
Insurance$700
%($479,778)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$6,832
Monthly Cashflow

Rent − PITIA

$-8,397
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,967

Mortgage (P+I)
$12,130
Cap Rate
0.08%
Cash-on-Cash
-29.93%
DSCR

Need ≥ 1.25 for DSCR loan

0.45
Break-even Rent
$22,374

NOI (Annual)
$1,952
Price-to-Rent

Lower = better for investors

29.3

* 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