16934 Laurel Hill Ln
1 / 20

16934 Laurel Hill Ln #154

D

4S Ranch, CA 92127

$840,000

Soft Appraisal Value: $945,300 · 11.1% below estimate

Beds

2

Baths

2.5

Sqft

1,445

Year Built

2006

Days on Market

85

Property Type

Townhouse

HOA/mo

$300

MLS ID

260003752SD

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

Virtual Tour

About This Property

Motivated seller! Make an offer! Beautiful 3-story townhome in 4S Ranch in Bridgeport Community within walking distance to grocery stores, restaurants, shopping, medical offices, parks and schools that are close by. Nice open floorplan with upgraded flooring, modern kitchen with stainless steel appliances and filtered drinking water from kitchen sink. Two one car garages with one attached and one detached located near the unit. Newer Laundry appliances are upstairs close by the bedrooms. Newer water heater installed. Master bathroom with large oval tub and separated toilet area with a door you can close for privacy. Community pool and clubhouse area. Not far from 15 freeway, parks, walking and hiking trails, too.

Mortgage Calculator

Est. Monthly Payment

$5,632

Principal & Interest$4,247
Property Tax$840
Insurance$245
HOA$300
%($168,000)
%

Location

Loading map...

Investment Score

22D
Est. Monthly Rent
$3,467
Monthly Cashflow

Rent − PITIA

$-2,165
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,663

Mortgage (P+I)
$4,247
Cap Rate
0.84%
Cash-on-Cash
-26.16%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$8,224

NOI (Annual)
$7,015
Price-to-Rent

Lower = better for investors

20.2

* 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