1 / 20

14217 Sutter Mill Way

Poway, CA 92064

$629,000

Soft Appraisal Value: $596,100 · 5.5% above estimate

Beds

Baths

Sqft

1,104

Year Built

1976

Days on Market

Property Type

Condo

HOA/mo

$236.39

MLS ID

260009307SD

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

Virtual Tour

About This Property

Great opportunity to own a 3 bedroom property in Poway with a full two car garage and a private yard! The home offers vaulted ceilings, light and bright large family room, laminate flooring, recessed lighting, newer windows, covered patio, pavers, and private yard, quiet location near schools, shopping, and parks!

Mortgage Calculator

Est. Monthly Payment

$4,229

Principal & Interest$3,181

Property Tax$629

Insurance$183

HOA$236

Down Payment

%($125,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,276

Comp Average

$2,938

13039 Alpine Drive

4bd / 2ba · 1,512 sqft · Mfd/Mobile Home

$400K

Est. $2,599/mo

12609 Robison Blvd

2bd / 2ba · 761 sqft · Condo

$440K

Est. $2,525/mo

14215 Sutter Mill Way

3bd / 2ba · 1,104 sqft · Condo

$620K

Est. $3,212/mo

13221 Westmark

3bd / 3ba · 1,148 sqft · Condo

$699K

Est. $3,444/mo

13945 Midland Rd

2bd / 2ba · 984 sqft · Condo

$599K

Est. $2,908/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

48B

Est. Monthly Rent

$3,276

Monthly Cashflow

Rent − PITIA

$-953

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,231

Mortgage (P+I)

$3,181

Cap Rate

1.81%

Cash-on-Cash

-21.28%

DSCR

Need ≥ 1.25 for DSCR loan

0.77

Break-even Rent

$6,173

NOI (Annual)

$11,400

Price-to-Rent

Lower = better for investors

16.0

* 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 Analysis Open Full Calculator