13862 Davenport Avenue
1 / 20

13862 Davenport Avenue

D

Rancho Peñasquitos, CA 92129

$1,599,995
NEW — 6d

Soft Appraisal Value: $1,567,400 · 2.1% above estimate

Beds

5

Baths

3

Sqft

2,772

Year Built

1981

Days on Market

6

Property Type

Single Family

HOA/mo

N/A

MLS ID

260012270SD

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

Virtual Tour

About This Property

HARD TO FIND 5 BEDROOM WITH POOL, NO HOA, 20 FT CEILINGS, OPEN FLOOR PLAN, FULL BED/BATH DOWNSTAIRS LOCATED IN DESIRED POWAY SCHOOL DISTRICT IN WALKING DISTANCE TO ALL SCHOOLS! FEATURES NEW ROOF, PRIVATE BACKYARD, NEWLY REFINISHED POOL, VINYL PLANK FLOORS, 23X21 PRIMARY BEDROM, REMODELED BATHROOMS, SEPARATE LAUNDRY ROOM, 20X16 LIVING ROOM, BREAKFAST BAR. KITCHEN FEATURES, MAPLE CABINETS, GRANITE COUNTERS, SS APPLIANCES AND BREAKFAST BAR! HOME OFFERS MULTIPLE INTERIOR DESIGN OPTIONS WITH SPACES FOR RELAXING, THEATER-ROOM, FAMILY ACTIVITIES OR JUST ENJOYING YOUR HOME. GREAT HOUSE TO RAISE A FAMILY. TAKE A LOOK BEFORE IT’S GONE!

Mortgage Calculator

Est. Monthly Payment

$10,157

Principal & Interest$8,090
Property Tax$1,600
Insurance$467
%($319,999)
%

Location

Loading map...

Investment Score

9D
Est. Monthly Rent
$5,945
Monthly Cashflow

Rent − PITIA

$-4,212
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,913

Mortgage (P+I)
$8,090
Cap Rate
0.88%
Cash-on-Cash
-25.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$14,923

NOI (Annual)
$14,128
Price-to-Rent

Lower = better for investors

22.4

* 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