14531 Garden Rd
1 / 20

14531 Garden Rd

D

Poway, CA 92064

$1,080,000

Soft Appraisal Value: $1,067,500 · 1.2% above estimate

Beds

3

Baths

2

Sqft

1,701

Year Built

1990

Days on Market

9

Property Type

Single Family

HOA/mo

N/A

MLS ID

260011412SD

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

Virtual Tour

About This Property

Amazingly gorgeous, completely rebuilt from ground up in 2017, with all permits, a copy of which is in the document section and all plans & permits will be presented and handed over to the buyers. This newer, 3 bedroom, 2 full bath home with a bonus room, an open concept kitchen, a huge island with 4 breakfast stools, a generous Living/Formal Dining room, it makes your day and evenings truly enjoyable. Master bedroom has a walk-in closet and all windows have shutters. With it's owned 6.175 kw consisting of 19 solar panels, it reduces or eliminates electric bill. Front and backyards are low maintenance, thoroughly enjoyable with a retractable awning for shade when you need it in the backyard, which also has large container sections to grow your own fruits & vegetables garden. There is also a very large storage shed in the backyard which stays.

Mortgage Calculator

Est. Monthly Payment

$6,856

Principal & Interest$5,461
Property Tax$1,080
Insurance$315
%($216,000)
%

Location

Loading map...

Investment Score

15D
Est. Monthly Rent
$4,202
Monthly Cashflow

Rent − PITIA

$-2,654
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,521

Mortgage (P+I)
$5,461
Cap Rate
1.05%
Cash-on-Cash
-25.11%
DSCR

Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$10,073

NOI (Annual)
$11,286
Price-to-Rent

Lower = better for investors

21.4

* 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