16750 Coyote Bush San Diego

16750 Coyote Bush San Diego

D

4S Ranch, CA 92127

$1,150,000

Beds

2

Baths

2.5

Sqft

1,787

Year Built

2019

Days on Market

130

Property Type

Townhouse

HOA/mo

$309

MLS ID

NDP2510251

Description

A 55+ community home located in the heart of Del Sur. This Avante Plan 4 with a private Elevator also features; 1787 sqft of living space, two bedrooms, two and a half baths, a ground floor office or possible bedroom with a two car garage. As an (end-of-building unit) enjoy numerous additional windows offering an abundance of natural light and views of treelined park across the street. Upgrades include: upgraded kitchen, Solar, Valley Oak flooring, wainscoting & crown molding throughout, designer backsplashes, custom doors, custom epoxy flooring and storage racks in the garage. and so much more. The Avante community amenities include a clubhouse, pool, jacuzzi, gym, pool table, lounge, barbecue kitchen and fire pits. Also, as a resident of Del Sur you have special access to eleven pools, fourteen parks and manicured hiking trails throughout the community. Considering everything this home has to offer, including the shopping and great restaurants within easy walking distance, this home is an absolute MUST SEE!

Mortgage Calculator

Est. Monthly Payment

$7,609

Principal & Interest$5,815
Property Tax$1,150
Insurance$335
HOA$309
%($230,000)
%

Investment Score

2D
Est. Monthly Rent

Market Rent Estimate

$3,999
Monthly Cashflow

Rent − PITI − HOA

$-3,610
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,488

Mortgage (P+I)
$5,815
Cap Rate
0.34%
Cash-on-Cash
-18.83%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$7,609

NOI (Annual)
$3,923
Price-to-Rent

Lower = better for investors

24.0

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator