13064 Trail Dust Avenue
1 / 20

13064 Trail Dust Avenue

D

Rancho Peñasquitos, CA 92129

$1,349,000
NEW — 1d

Soft Appraisal Value: $1,324,300 · 1.9% above estimate

Beds

4

Baths

2

Sqft

1,704

Year Built

1977

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603447

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

Virtual Tour

About This Property

Located in the desirable community of Rancho Peñasquitos, this 4 bedroom, 2 bathroom single story home offers a functional layout with comfortable living spaces and great natural light throughout. Upon entry, you’re welcomed into the living and dining areas, where large windows fill the space with natural light and create an open, airy feel. The kitchen features grey cabinetry, a tile backsplash, and stainless steel appliances, and opens to the family room with a cozy fireplace, allowing for an easy flow for everyday living and entertaining. The primary suite offers vaulted ceilings, a spacious layout, a walk-in closet, and an en suite bathroom with a single sink vanity and a separate room for the shower and toilet. Three additional bedrooms are well-sized and share a full bathroom with a shower and tub combination. The private backyard includes a paver patio and a low maintenance turf area, providing a usable outdoor space with plenty of potential to make it your own. Located within the highly acclaimed Poway Unified School District, with no Mello-Roos and convenient access to both I-15 and CA-56, this home offers a great balance of comfort and convenience. Enjoy close proximity to neighborhood parks, hiking and biking trails, and nearby shopping and dining at Carmel Mountain Ranch Town Center and The Village at Pacific Highlands Ranch.

Mortgage Calculator

Est. Monthly Payment

$8,564

Principal & Interest$6,821
Property Tax$1,349
Insurance$393
%($269,800)
%

Location

Loading map...

Investment Score

6D
Est. Monthly Rent
$4,531
Monthly Cashflow

Rent − PITIA

$-4,032
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,199

Mortgage (P+I)
$6,821
Cap Rate
0.55%
Cash-on-Cash
-27.57%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$12,581

NOI (Annual)
$7,472
Price-to-Rent

Lower = better for investors

24.8

* 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