13118 Old West
1 / 20

13118 Old West

D

Rancho Peñasquitos, CA 92129

$1,195,000
NEW — 0d

Beds

4

Baths

2.5

Sqft

2,290

Year Built

1977

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260010567SD

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

About This Property

INVESTOR SPECIAL!!!! Looking for a cash offer on this home with great bones located in a great neighborhood. Bedroom and bath downstairs. Fenced private back yard. Covered patio. Water Heater-2025. Heating and Air-2016. Roof-2007.

Mortgage Calculator

Est. Monthly Payment

$7,586

Principal & Interest$6,043
Property Tax$1,195
Insurance$349
%($239,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$4,183
Monthly Cashflow

Rent − PITIA

$-3,404
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,361

Mortgage (P+I)
$6,043
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$11,146

NOI (Annual)
$8,173
Price-to-Rent

Lower = better for investors

23.8

* 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