16786 Calle Hermosa San Diego

16786 Calle Hermosa San Diego

D

4S Ranch, CA 92127

$9,850,000

Beds

6

Baths

7.5

Sqft

7,014

Year Built

2021

Days on Market

8

Property Type

Single Family

HOA/mo

N/A

MLS ID

260004287SD

View on MLS

Description

The Epitome of Resort Living in this Custom Estate built in 2021. Uninterrupted VIEWS to the Mountains & incredible Sunsets *16786-88 Calle Hermosa offers sought after Single Level living w/not one step. Last Sold comp (16701 Calle Montana SOLD off market 2024 $10,998,500). No HOA fees NO Mello Roos. Breathtaking scale with meticulous attention to detail. Motorized glass wall disappears blending the indoors/outdoors seamlessly. High-end modern kitchen cabinets and appliances plus full back kitchen and wet bar with complete glass wine wall. You will love the luxurious Primary Bedroom Suite with separate Her and His SPA bathrooms and custom walk-in wardrobes. Detached 2-br Guest Home with full kitchen, Solar owned, 2.62 all usable acre lot fully fenced and gated with room for horses or pickle ball court, 5 Car Garage. This is the BEST of the Ranch & Coast Luxury Living in an area that is only appreciating!

Mortgage Calculator

Est. Monthly Payment

$62,530

Principal & Interest$49,807
Property Tax$9,850
Insurance$2,873
%($1,970,000)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$7,621
Monthly Cashflow

Rent − PITI − HOA

$-54,909
Full Cashflow

Incl. vacancy, PM, maint, capex

$-64,870

Mortgage (P+I)
$49,807
Cap Rate
-1.84%
Cash-on-Cash
-33.45%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.15
Break-even Rent
$62,530

NOI (Annual)
$-180,758
Price-to-Rent

Lower = better for investors

107.7

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

Get Expert AnalysisOpen Full Calculator