15624 Beltaire Lane
1 / 20

15624 Beltaire Lane

D

4S Ranch, CA 92127

$2,795,000
NEW — 0d

Soft Appraisal Value: $2,761,500 · 1.2% above estimate

Beds

5

Baths

4.5

Sqft

3,748

Year Built

2013

Days on Market

0

Property Type

Single Family

HOA/mo

$220

MLS ID

NDP2604965

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

Virtual Tour

About This Property

Experience the perfect blend of luxury & comfort in this stunning residence with canyon views that truly impress. The thoughtfully designed open concept floor plan is flooded with natural light & boasts 3,748 square feet of living space with 5 bedrooms, 4 ½ bathrooms, an upstairs open loft, an office & a downstairs ensuite bedroom, perfect for multi-generational living. The entertainer's dream kitchen flows seamlessly into the expansive family room & showcases rich wood cabinets, stunning granite countertops, a generous center island adorned with two stylish pendant lights, stainless steel appliances & a walk-in pantry. The primary suite serves as a tranquil sanctuary offering a lavish bathroom with dual vanities, tub, walk-in closet & large balcony for soaking in the canyon views. Step outside to a private backyard with built-in outdoor BBQ, firepit with seating area, covered dining area & an outdoor California Room with a gas fireplace. Additional highlights include rich hardwood flooring on the main level, upstairs laundry room with utility sink & a large storage area for linens, tankless water heater, three car tandem garage & dual-zoned heating & air conditioning. Perched at the end of a cul-de-sac & nestled in the coveted Del Sur master planned community, renowned for its outstanding amenities & top-tier public schools, this home offers a perfect fusion of beauty & functionality in the indoor/outdoor California lifestyle.

Mortgage Calculator

Est. Monthly Payment

$17,963

Principal & Interest$14,133
Property Tax$2,795
Insurance$815
HOA$220
%($559,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,831
Monthly Cashflow

Rent − PITIA

$-10,132
Full Cashflow

Incl. vacancy, PM, maint, capex

$-14,262

Mortgage (P+I)
$14,133
Cap Rate
-0.06%
Cash-on-Cash
-30.62%
DSCR

Need ≥ 1.25 for DSCR loan

0.44
Break-even Rent
$26,354

NOI (Annual)
$-1,552
Price-to-Rent

Lower = better for investors

29.7

* 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