14530 Camino De La Luna
1 / 16

14530 Camino De La Luna #2

A

4S Ranch, CA 92127

$321,788
NEW — 0d

Beds

3

Baths

2

Sqft

1,185

Year Built

2003

Days on Market

0

Property Type

Condo

HOA/mo

$273

MLS ID

PTP2603000

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

Virtual Tour

About This Property

**Deed Restricted Unit** Buyer must meet income limits and qualification guidelines. Unique opportunity to own a home in the highly desirable Santaluz community. This main floor unit is tucked away surrounded by lush grounds with a private spacious patio. 3 bedroom split floor plan, with Primary bedroom featuring a walk-in closet closet & ensuite bath. New stainless steel appliances and tile floors, inside laundry, storage and a single car garage. This well maintained small and quaint complex also features a community room for your family gatherings and meetings. Low HOA. Located near top rated schools, parks, hiking trails, golf and shopping. Quick drive to the 56 freeway.

Mortgage Calculator

Est. Monthly Payment

$2,316

Principal & Interest$1,627
Property Tax$322
Insurance$94
HOA$273
%($64,358)
%

Location

Loading map...

Comparable Properties

1 comp found

This Property

$2,092

vs

Comp Average

$2,593

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

Investment Score

69A
Est. Monthly Rent
$2,092
Monthly Cashflow

Rent − PITIA

$-224
Full Cashflow

Incl. vacancy, PM, maint, capex

$-973

Mortgage (P+I)
$1,627
Cap Rate
2.44%
Cash-on-Cash
-18.15%
DSCR

Need ≥ 1.25 for DSCR loan

0.90
Break-even Rent
$3,356

NOI (Annual)
$7,847
Price-to-Rent

Lower = better for investors

12.8

* 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