12811 Beeler Creek Trl

12811 Beeler Creek Trl

D

Poway, CA 92064

$1,895,000

Beds

5

Baths

3

Sqft

3,000

Year Built

2004

Days on Market

10

Property Type

Single Family

HOA/mo

N/A

MLS ID

260006479SD

Description

ADU + 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. The detached ADU is fully updated with its own living area, kitchen, and private bedroom and bath, ideal for multigenerational living, guests, or rental income. 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, Tesla Powerwall battery scheduled for installation, and two brand new high efficiency heat pump HVAC systems replacing older AC and furnace units to provide efficient heating and cooling year round, no HOA, no Mello Roos, and easy access to the 15 and 56. A dedicated pump irrigation system draws water directly from the creek, creating a rare opportunity to maintain a fully green property while dramatically reducing monthly water costs. Own the land, control your costs, and live the lifestyle most buyers never find.

Mortgage Calculator

Est. Monthly Payment

$12,030

Principal & Interest$9,582
Property Tax$1,895
Insurance$553
%($379,000)
%

Investment Score

1D
Est. Monthly Rent
$5,696
Monthly Cashflow

Rent − PITI − HOA

$-6,334
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,223

Mortgage (P+I)
$9,582
Cap Rate
0.23%
Cash-on-Cash
-29.20%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$17,674

NOI (Annual)
$4,305
Price-to-Rent

Lower = better for investors

27.7

* 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