13406 Aubrey Street
1 / 20

13406 Aubrey Street

D

Poway, CA 92064

$1,629,000

Soft Appraisal Value: $1,603,100 · 1.6% above estimate

Beds

5

Baths

4

Sqft

2,994

Year Built

1985

Days on Market

45

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008223SD

This property is in Poway (92064). View neighborhood stats →

Virtual Tour

About This Property

Upgraded 3-Corner Lot Pool Home with Private ADU, 5 Bed, 4 Bath ,~2,994 Sqft. Set one block from Aubrey Park, Old Poway Park & Railroad, and the Poway Farmers Market, this property sits in the heart of a walkable Poway neighborhood zoned for Midland Elementary and Poway High School, one of the top-rated public high schools in California with a 10/10 GreatSchools rating. At nearly 3,000 sq ft across two fully functional living spaces, it accommodates configurations that most single-family homes can’t, multigenerational households, live-in rental income, or a guest suite that truly lives like a second home.

Mortgage Calculator

Est. Monthly Payment

$10,341

Principal & Interest$8,237
Property Tax$1,629
Insurance$475
%($325,800)
%

Location

Loading map...

Investment Score

11D
Est. Monthly Rent
$6,409
Monthly Cashflow

Rent − PITIA

$-3,932
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,764

Mortgage (P+I)
$8,237
Cap Rate
1.09%
Cash-on-Cash
-24.91%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$15,193

NOI (Annual)
$17,681
Price-to-Rent

Lower = better for investors

21.2

* 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