13233 Gunner Ave

13233 Gunner Ave

D

Rancho Peñasquitos, CA 92129

$1,595,000

Soft Appraisal Value: $1,569,600 · 1.6% above estimate

Beds

4

Baths

2.5

Sqft

2,405

Year Built

1979

Days on Market

52

Property Type

Single Family

HOA/mo

N/A

MLS ID

260003450SD

Description

This Turnkey property updated (2022) features owned solar and is located just a short distance from top-rated schools, with easy access to shopping and the freeway. The primary bedroom with an en-suite is conveniently located on the first floor. Upstairs, you will find a large bonus room perfect for a game room, exercise space, or home office. Key updates to the home include a newer roof (2022) and updated windows throughout with recessed lighting. The tastefully updated kitchen is flooded with natural light and features a large waterfall island that is perfect for entertaining. The exterior is designed for easy maintenance with backyard turf and custom Trimlighting around the entire house, perfect for holiday displays or setting the mood. Don’t miss out on all this home has to offer tour it today. This home also sits on a cul-de-sac and is very close to a park. A 220v plug was added in the garage for eclectic car charging.

Mortgage Calculator

Est. Monthly Payment

$10,125

Principal & Interest$8,065
Property Tax$1,595
Insurance$465
%($319,000)
%

Investment Score

1D
Est. Monthly Rent
$4,719
Monthly Cashflow

Rent − PITIA

$-5,406
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,821

Mortgage (P+I)
$8,065
Cap Rate
0.18%
Cash-on-Cash
-29.42%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$14,876

NOI (Annual)
$2,934
Price-to-Rent

Lower = better for investors

28.2

* 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