13449 Appalachian

13449 Appalachian

D

Rancho Peñasquitos, CA 92129

$1,599,000

Beds

5

Baths

2.5

Sqft

2,676

Year Built

1979

Days on Market

11

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007202SD

Description

Nicely upgraded 5 bedroom home in a desirable neighborhood of PQ, beautiful curb appeal. Quiet yet convenient location, close to top rated Poway schools, library, park, YMCA, Rancho Penasquitos Towne Center and more. Great floor plan, formal living & dining room, family room which sits right off the kitchen while sliding doors lead to the stunning large back yard, barbecue and beautiful landscaping, the patio makes a fabulous entertaining area. Freshly painted, upgraded floorings and cabinets, granite countertops. Newer dual pane windows. Prestigious Poway Unified School District, easy access to 56 & 15.

Mortgage Calculator

Est. Monthly Payment

$10,151

Principal & Interest$8,085
Property Tax$1,599
Insurance$466
%($319,800)
%

Investment Score

4D
Est. Monthly Rent
$6,634
Monthly Cashflow

Rent − PITIA

$-3,516
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,375

Mortgage (P+I)
$8,085
Cap Rate
1.28%
Cash-on-Cash
-23.92%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$14,913

NOI (Annual)
$20,528
Price-to-Rent

Lower = better for investors

20.1

* 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