16934 Laurel Hill Ln

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

41

Property Type

Townhouse

HOA/mo

$275

MLS ID

260003752SD

Description

Reduced price! 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. Two one car garages with one attached and one detached located near the unit. Laundry is upstairs close by the bedrooms. Community pool and clubhouse area. Not far from 15 freeway and hiking trails, too.

Mortgage Calculator

Est. Monthly Payment

$5,607

Principal & Interest$4,247
Property Tax$840
Insurance$245
HOA$275
%($168,000)
%

Investment Score

2D
Est. Monthly Rent
$3,426
Monthly Cashflow

Rent − PITI − HOA

$-2,181
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,669

Mortgage (P+I)
$4,247
Cap Rate
0.83%
Cash-on-Cash
-26.21%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$8,192

NOI (Annual)
$6,936
Price-to-Rent

Lower = better for investors

20.4

* 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