15229 Andorra Way
1 / 12

15229 Andorra Way

C

Rancho Peñasquitos, CA 92129

$1,299,000
NEW — 2d

Beds

4

Baths

2

Sqft

1,610

Year Built

1970

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260016935SD

This property is in Rancho Peñasquitos (92129). View neighborhood stats →

Virtual Tour

About This Property

Exquisitely renovated, move-in-ready! The stunning kitchen features premium Thermador appliances, custom cabinetry, Taj Mahal quartzite countertops, a beverage refrigerator & designer finishes. Both bathrooms have been tastefully remodeled with contemporary finishes. Brand-new HVAC system & fully paid solar provide year-round comfort & energy efficiency. Ample storage includes extensive cabinetry, a coat closet, linen storage & attached two-car garage. The backyard offers opportunities for entertaining, gardening, or more.

Mortgage Calculator

Est. Monthly Payment

$8,246

Principal & Interest$6,568
Property Tax$1,299
Insurance$379
%($259,800)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$4,547
Monthly Cashflow

Rent − PITIA

$-3,699
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,828

Mortgage (P+I)
$6,568
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$12,116

NOI (Annual)
$8,888
Price-to-Rent

Lower = better for investors

23.8

* 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