14428 Rancho Del Prado Trl
1 / 20

14428 Rancho Del Prado Trl

C

4S Ranch, CA 92127

$3,649,999
NEW — 1d

Soft Appraisal Value: $3,485,700 · 4.7% above estimate

Beds

5

Baths

5.5

Sqft

5,148

Year Built

2004

Days on Market

1

Property Type

Single Family

HOA/mo

$300

MLS ID

260014152SD

This property is in 4S Ranch (92127). View neighborhood stats →

Virtual Tour

About This Property

Stunning estate in the prestigious Mirasol community, offering exceptional resort-style living. The backyard is a true showpiece featuring an expansive pool with Baja shelf, swim-up bar with built-in underwater stools, spa, and waterfalls. Enhanced with a large covered patio, built-in BBQ and lounge areas, and a tranquil multi-level pond. The entire home has been freshly painted inside and out with modern contemporary colors. Inside a beautifully remodeled kitchen opens to a spacious great room. The formal dining area is complemented by a butler's pantry and a large wine cellar. The expansive primary suite features a spacious walk-in closet and a private office conveniently located just off the bedroom. The first floor includes a bedroom with ensuite bathroom. A detached casita with a private entrance, kitchenette, and balcony provides excellent guest accommodations. The exterior also features a large courtyard with fireplace, side turf area perfect for pets, and a chicken coop. The 3 car garage and spacious driveway provide ample parking. Located on a quiet cul-de-sac, this private retreat combines luxury, comfort, and functionality in an exceptional setting.

Mortgage Calculator

Est. Monthly Payment

$23,471

Principal & Interest$18,456
Property Tax$3,650
Insurance$1,065
HOA$300
%($730,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$10,907
Monthly Cashflow

Rent − PITIA

$-12,564
Full Cashflow

Incl. vacancy, PM, maint, capex

$-18,115

Mortgage (P+I)
$18,456
Cap Rate
0.11%
Cash-on-Cash
-29.78%
DSCR

Need ≥ 1.25 for DSCR loan

0.46
Break-even Rent
$34,433

NOI (Annual)
$4,101
Price-to-Rent

Lower = better for investors

27.9

* 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