16750 Coyote Bush Dr. #21
1 / 20

16750 Coyote Bush Dr. #21

Ctop 80%

4S Ranch, CA 92127Neighborhood: Del Sur

$925,000
STR: check · no permits in this complex · TOT 11.75%

2 licensed short-term rentals within ½ mile (0 whole home), from the cities' license and permit lists of Nov 2, 2026.

No unit in this 95-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.

Pass at asking: -$4,093/mo full cashflow at 20% down, 7.49% rate.

Works at $394,357 (57% under asking), or at 84% down.

Rent $4,375/mo from 10 leases of 3-bed condos & townhomes within 2 mi ($4,256–$6,657).

Beds

3

Baths

3

Sqft

1,688

Year Built

2018

Days on Market

45

Property Type

Townhouse

HOA/mo

$327

MLS ID

260022801SD

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

Virtual Tour

About This Property

PRIVATE ELEVATOR | GATED 55+ COMMUNITY | 2-CAR GARAGE! Discover easy, low-maintenance living in this beautifully designed 3-bedroom, 3-bath townhome in Del Sur’s desirable Avante community! This spacious residence features a private in-home elevator, an entry-level bedroom and full bath ideal for guests or a home office, and an attached 2-car garage. Upstairs, enjoy a bright, open-concept living and dining area, a modern kitchen with a large center island, abundant storage, and a private balcony perfect for relaxing. The primary suite features an en-suite bath and custom closet system, while a third bedroom and full bath offer additional flexibility. Enjoy remote-controlled ceiling fans and lighting, convenient upstairs laundry, and access to Avante’s clubhouse, pool, spa, fitness center, and social amenities. Ideally located near Del Sur’s scenic trails, parks, shopping, and dining, with easy access to 4S Ranch and Rancho Bernardo. Experience the best of resort-style 55+ living! Located in the desirable Del Sur area of San Diego’s 92127, the private and gated Avante 55+ community offers resort-style amenities and an active Southern California lifestyle. Residents enjoy a heated pool and spa, BBQ area, firepit, and beautifully maintained clubhouse featuring a fitness center, pool table, game and card tables, entertainment area, and kitchen. Beyond Avante, Del Sur is known for its beautiful rolling hills, open spaces, scenic walking, hiking and biking trails, along with 14 neighborhood parks and 11 community pools. Nearby Black Mountain Open Space Park provides even more opportunities for outdoor recreation. Shopping, dining and everyday conveniences are just minutes away, including Target, Sprouts, restaurants and more. With beautiful surroundings, abundant recreation and convenient access to everything Del Sur and 4S Ranch have to offer, Avante is an exceptional place to enjoy the 55+ lifestyle.

Mortgage Calculator

Est. Monthly Payment

$6,691

Principal & Interest$5,169
Property Tax$925
Insurance$270
HOA$327
%($185,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Del Sur Elementary · grades K-5 · Poway Unified

  • Middle

    Oak Valley Middle · grades 6-8 · Poway Unified

  • High

    Del Norte High · grades 9-12 · Poway Unified

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

26C
Est. Monthly Rent
$4,375

10 leases of 3-bed condos & townhomes within 2 mi · $4,256–$6,657

Blended 50/50 with the zip's market median ($4,335)

Monthly Cashflow

Rent − PITIA

-$2,316
Full Cashflow

Incl. vacancy, PM, maint, capex

-$4,093

What would make this work?

$4,093/mo short at 20% down; 84% down or +$5,316/mo rent closes it.

Break-even price

57% under asking

$394,357
Break-even rent

$5,316/mo above the estimate

$9,691/mo
Cashflow at 35% down
−$3,124/mo
Down payment to break even

$777,000 cash

84%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$5,169
Cap Rate
1.68%
Cash-on-Cash
-26.55%
DSCR

Need ≥ 1.25 for DSCR loan

0.65

NOI (Annual)
$15,536
Price-to-Rent

Lower = better for investors

17.6

* Modelled at 20% down, 7.49% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
CCashflow−$4,093/mo