15887 Hidden Valley Drive
1 / 20

15887 Hidden Valley Drive

D

Poway, CA 92064

$1,449,000
NEW — 5d

Soft Appraisal Value: $1,418,000 · 2.2% above estimate

Beds

4

Baths

2.5

Sqft

2,672

Year Built

1990

Days on Market

5

Property Type

Single Family

HOA/mo

N/A

MLS ID

260013189SD

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

Virtual Tour

About This Property

Gorgeous solar (owned) powered remodeled home on cul de sac with panoramic views! Home features remodeled kitchen, granite counters, custom cabinets, tile backsplash, luxury vinyl flooring, stacked stone fireplace, recessed lighting, remodeled guest bath, vaulted ceilings, newer windows, plantation shutters, ceiling fans, whole house fan, skylights, and large open family room. Backyard features, turf, retractable awning, stone patio, lemon and lime trees, and gorgeous views!! Garage has epoxy flooring, 40 amp car charger, and one bay has been converted into a temporary office. This serene location backs to open space, seasonal creek, and a few steps to quiet neighborhood park. Close to hiking, biking, shopping, elementary school, and much more. No HOA or mello roos

Mortgage Calculator

Est. Monthly Payment

$9,199

Principal & Interest$7,327
Property Tax$1,449
Insurance$423
%($289,800)
%

Location

Loading map...

Investment Score

10D
Est. Monthly Rent
$5,633
Monthly Cashflow

Rent − PITIA

$-3,566
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,069

Mortgage (P+I)
$7,327
Cap Rate
1.04%
Cash-on-Cash
-25.13%
DSCR

Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$13,515

NOI (Annual)
$15,095
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