14287 Mariana Dr.

14287 Mariana Dr.

C

Poway, CA 92064

$679,900

Beds

2

Baths

2

Sqft

1,110

Year Built

1974

Days on Market

Property Type

Condo

HOA/mo

$500

MLS ID

260017063SD

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

About This Property

Located in the heart of Poway and backing up to open space (hello, privacy), this 2BD/1.5BA townhome is 1,110 square feet and move-in ready. The kitchen has been updated with subway tile backsplash, modern hardware, and updated appliances. Both bathrooms were fully redone in 2020 with custom tile, a rain shower, and all-new fixtures. The laundry room features custom cabinets, HVAC replaced in 2020, and dual-pane windows throughout. The primary bedroom has a walk-in closet, and out back you've got your own private, paver-lined backyard - perfect for morning coffee, summer BBQ's or your very own little garden. Two assigned parking spaces (one covered) plus ample storage, all just minutes from shopping, restaurants, easy freeway access, and PUSD schools. Updated. Private. Low-maintenance. Basically the trifecta.

Mortgage Calculator

Est. Monthly Payment

$4,816

Principal & Interest$3,438
Property Tax$680
Insurance$198
HOA$500
%($135,980)
%

Investment Score

26D
Est. Monthly Rent
$2,994
Monthly Cashflow

Rent − PITIA

$-1,822
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,077

Mortgage (P+I)
$3,438
Cap Rate
0.64%
Cash-on-Cash
-27.15%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$6,990

NOI (Annual)
$4,331
Price-to-Rent

Lower = better for investors

18.9

* 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