12811 Beeler Creek Trl
1 / 20

12811 Beeler Creek Trl

D

Poway, CA 92064

$1,750,000

Beds

5

Baths

3

Sqft

3,000

Year Built

2004

Days on Market

55

Property Type

Single Family

HOA/mo

N/A

MLS ID

260006479SD

This property is in Poway (92064). View neighborhood stats →

Virtual Tour

About This Property

Single Story Ranch Style + Creek Access + 1.17 Acres. Welcome to your private creekside oasis in the heart of Southwest Poway, where fully renovated living meets rare land, privacy, and long term sustainability. Set on 1.17 acres inside the award winning Poway Unified School District with deeded access to a year round creek, this property offers flat, usable land and natural beauty that is hard to find in Southern California. The main home features refinished wood flooring, fresh interior and exterior paint, upgraded electrical, and new LED lighting throughout. The bright kitchen offers crisp white cabinetry and modern hardware with a clean, updated feel. A detached bonus structure offers additional flexible space with its own separate living area and private bath, ideal for guests, extended family, creative workspace, gym, studio, or other potential uses. The expansive lot includes mature trees, producing citrus, multiple outdoor spaces, and added parking. Just off the primary suite, a private flagstone patio with a white picket fence and tranquil fish pond creates a peaceful retreat. Paid off 5kW solar, ready for Tesla Powerwall battery, and two brand new high-efficiency AC condensers and two brand new furnace units deliver efficient year-round heating and cooling. There is also a dedicated creek-pump irrigation system which draws water directly from the natural year-round creek, creating a rare opportunity to maintain a fully green property with reduce costs. Enjoy no HOA, no Mello Roos, controlled energy costs, and a truly unique Southwest Poway setting.

Mortgage Calculator

Est. Monthly Payment

$11,109

Principal & Interest$8,849
Property Tax$1,750
Insurance$510
%($350,000)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$5,802
Monthly Cashflow

Rent − PITIA

$-5,307
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,100

Mortgage (P+I)
$8,849
Cap Rate
0.51%
Cash-on-Cash
-27.77%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$16,321

NOI (Annual)
$8,990
Price-to-Rent

Lower = better for investors

25.1

* 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