13592 Ridley Road
1 / 20

13592 Ridley Road

D

Rancho Peñasquitos, CA 92129

$999,000
NEW — 5d

Soft Appraisal Value: $984,900 · 1.4% above estimate

Beds

3

Baths

2

Sqft

1,363

Year Built

1981

Days on Market

5

Property Type

Single Family

HOA/mo

$102

MLS ID

260013369SD

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

Virtual Tour

About This Property

side by side refrigerator - new dishwasher - washer dryer hookup conveniently located in hall - real hardwood floors - master has private patio - private yard great view in the back yard - gas fireplace in living room - neat and clean - walk in kitchen - some personal property could convey

Mortgage Calculator

Est. Monthly Payment

$6,444

Principal & Interest$5,051
Property Tax$999
Insurance$291
HOA$102
%($199,800)
%

Location

Loading map...

Investment Score

18D
Est. Monthly Rent
$3,963
Monthly Cashflow

Rent − PITIA

$-2,480
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,224

Mortgage (P+I)
$5,051
Cap Rate
0.99%
Cash-on-Cash
-25.37%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$9,449

NOI (Annual)
$9,924
Price-to-Rent

Lower = better for investors

21.0

* 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