15328 Andorra
1 / 20

15328 Andorra

D

Rancho Peñasquitos, CA 92129

$1,090,000
NEW — 2d on market

Beds

3

Baths

2

Sqft

1,245

Year Built

1977

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008489SD

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

About This Property

Welcome to this well-maintained 3-bedroom, 2-bath home in desirable Rancho Peñasquitos, one of the best values in the area. The open floor plan is filled with natural light, enhanced by dual-pane windows, and seamlessly connects the living, dining, and kitchen areas. The spacious master suite features a large walk-in closet. Step outside to a lush, private backyard that is fully fenced and beautifully maintained, featuring a variety of mature fruit trees—perfect for relaxing, entertaining, or enjoying fresh homegrown produce. The home offers a quiet, peaceful setting and a spacious layout that comfortably accommodates a family of four. Additional highlights include an immaculate 2-car garage and a setback position from the street, providing extra privacy and tranquility. This bright, inviting, and move-in-ready home is a rare find in a sought-after neighborhood—don’t miss this opportunity!

Mortgage Calculator

Est. Monthly Payment

$6,920

Principal & Interest$5,512
Property Tax$1,090
Insurance$318
%($218,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$3,815
Monthly Cashflow

Rent − PITIA

$-3,105
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,890

Mortgage (P+I)
$5,512
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$10,166

NOI (Annual)
$7,455
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