
13922 Frame Road
Ctop 80%Poway, CA 92064
Pass at asking: -$5,128/mo full cashflow at 20% down, 7.49% rate.
Works at $374,174 (64% under asking), or at 91% down.
Rent $3,748/mo from 14 leases of 4-bed houses within 2 mi ($3,530–$3,883).
Beds
4
Baths
2
Sqft
1,288
Year Built
1959
Days on Market
93
Property Type
Single Family
HOA/mo
N/A
MLS ID
260018810SD
This property is in Poway (92064). View neighborhood stats →
About This Property
You'll love coming home to this stunning single-story residence in the heart of Poway! This exceptional property features an owned 14kW solar system and a detached casita complete with its own full bathroom and A/C—ideal for guests, a home office, or multigenerational living. Situated on one of the largest lots in the neighborhood, the home offers a private, serene backyard designed for both relaxation and entertaining. Enjoy breathtaking mountain views and spectacular sunsets from the spacious covered patio, surrounded by artificial turf, a tranquil fountain, and an abundance of mature fruit trees. Inside, the open-concept floor plan seamlessly connects the beautifully updated kitchen to the expansive living room. The kitchen showcases white cabinetry, granite countertops, a large center island with bar seating, and stainless steel appliances. The inviting living room features a striking white marble gas fireplace, dual-pane windows, and oversized double sliding doors that create effortless indoor-outdoor living. Luxury vinyl plank flooring extends throughout the home, complemented by newer interior and exterior paint and an upgraded HVAC system. The spacious primary suite offers a beautifully remodeled bathroom with a vessel sink, walk-in shower, and porcelain tile accented with glass mosaic details. The secondary bedrooms are generously sized and share a hall bathroom. Conveniently located near top-rated schools, shopping, restaurants, Lake Poway, Old Poway Park, & freeway access, this home is also located within the award-winning PUSD! No HOA fees or Mello Roos! You'll love coming home to this stunning single-story residence in the heart of Poway! This exceptional property features an owned 14kW solar system and a detached casita complete with its own full bathroom and A/C—ideal for guests, a home office, or multigenerational living.Situated on one of the largest lots in the neighborhood, the home offers a private, serene backyard designed for both relaxation and entertaining. Enjoy breathtaking mountain views and spectacular sunsets from the spacious covered patio, surrounded by artificial turf, a tranquil fountain, and an abundance of mature fruit trees. Inside, the open-concept floor plan seamlessly connects the beautifully updated kitchen to the expansive living room. The kitchen showcases white cabinetry, granite countertops, a large center island with bar seating, and stainless steel appliances. The inviting living room features a striking white marble gas fireplace, dual-pane windows, and oversized double sliding doors that create effortless indoor-outdoor living.Luxury vinyl plank flooring extends throughout the home, complemented by newer interior and exterior paint and an upgraded HVAC system. The spacious primary suite offers a beautifully remodeled bathroom with a vessel sink, walk-in shower, and porcelain tile accented with elegant glass mosaic details. The secondary bedrooms are generously sized and share a well-appointed hall bathroom. Conveniently located near top-rated schools, shopping, restaurants, Lake Poway, Old Poway Park, and freeway access, this home is also located within the award-winning Poway Unified School District. This is a rare opportunity to own a beautifully updated home with energy-efficient upgrades, flexible living space, and one of the most desirable lots in the neighborhood. A must-see!
Mortgage Calculator
Est. Monthly Payment
$7,148
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
$3,748
Comp Average
$3,982
14325 Minya
4bd / 2ba · 1,207 sqft · Single Family
$800K
Est. $4,336/mo

13351 Silver Lake Dr
4bd / 2ba · 1,235 sqft · Single Family
$890K
Est. $3,759/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

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
14 leases of 4-bed houses within 2 mi · $3,530–$3,883
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$5,128/mo short at 20% down; 91% down or +$6,660/mo rent closes it.
- Break-even price
- $374,174
- Break-even rent
- $10,408/mo
- Cashflow at 35% down
- −$4,039/mo
- Down payment to break even
- 91%
- Rate to break even
- Not reachable
64% under asking
$6,660/mo above the estimate
$945,490 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