
13351 Silver Lake Dr
Ctop 80%Poway, CA 92064
Pass at asking: -$3,970/mo full cashflow at 20% down, 7.49% rate.
Works at $375,315 (58% under asking), or at 84% down.
Rent $3,759/mo from 16 leases of 4-bed houses within 2 mi ($3,491–$3,774).
Beds
4
Baths
2
Sqft
1,235
Year Built
1971
Days on Market
95
Property Type
Single Family
HOA/mo
N/A
MLS ID
260018539SD
This property is in Poway (92064). View neighborhood stats →
About This Property
RUN, don't walk to this FANTASTICALLY PRICED 4 Bedroom/2 Bath home that had a major overhaul in 2016 by the previous owner AND approximately $150,000 in further improvements by the current owner over the last few years. This home offers OVER 1,500sq.ft. of living space (1,235sf assessed + 300sf Bonus Room); an Eat-in Kitchen with “French Country”-inspired cabinetry with soft-close doors/drawers, complementary granite counters, decorative tile backsplash & stainless-steel appliances. Dual pane windows and Solar Panels (less than 3yrs old) help with energy efficiency. Recessed lighting & wood flooring in LR & Kitchen; Tile in both Bathrooms, LVP in Bedrooms. Indoor Laundry Room has space-saving stackable W/D; leaving room for extra storage. Bonus Sunroom/Family Room offers extra living space and access to the beautiful backyard w/patio for entertaining, artificial turf that’s perfect for yard games and a large storage shed. Robust A/C system + Ceiling Fans in Bedrooms & Sunroom help keep house cool on hot summer days. 1 car attached garage has direct access inside is a plus for these 1970’s era homes. This centrally located subdivision, originally known as Golden City, is walking distance to Starridge Park, restaurants, shops, workout facility and transit stop(s). Less than five miles from the I-15 FWY AND just 30-minutes to the Beach! No HOA/No Mello Roos, NOT in a High/Severe Fire Zone & within the award-winning Poway Unified School District. There is SO MUCH to uncover in this spectacular home & the Poway Community - come see for yourself!
Mortgage Calculator
Est. Monthly Payment
$6,122
Location
Loading map...
Zoned Schools
Elementary
Pomerado Elementary · grades K-5 · Poway Unified
Middle
Meadowbrook Middle · grades 6-8 · Poway Unified
High
Poway High · grades 9-12 · Poway Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$3,759
Comp Average
$3,980
14325 Minya
4bd / 2ba · 1,207 sqft · Single Family
$800K
Est. $4,336/mo
13758 Frame Road
4bd / 2ba · 1,288 sqft · Single Family
$930K
Est. $3,762/mo
13824 Powers Road
4bd / 2ba · 1,288 sqft · Single Family
$1.10M
Est. $4,406/mo
13922 Frame Road
4bd / 2ba · 1,288 sqft · Single Family
$1.04M
Est. $3,748/mo

13817 Tobiasson Rd
4bd / 2ba · 1,288 sqft · Single Family
$1.04M
Est. $3,646/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
16 leases of 4-bed houses within 2 mi · $3,491–$3,774
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,970/mo short at 20% down; 84% down or +$5,156/mo rent closes it.
- Break-even price
- $375,315
- Break-even rent
- $8,915/mo
- Cashflow at 35% down
- −$3,038/mo
- Down payment to break even
- 84%
- Rate to break even
- Not reachable
58% under asking
$5,156/mo above the estimate
$747,516 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.49% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator