17028 New Rochelle Way
1 / 20

17028 New Rochelle Way

D

4S Ranch, CA 92127

$1,410,000

Soft Appraisal Value: $1,426,000 · 1.1% below estimate

Beds

4

Baths

2.5

Sqft

1,957

Year Built

2006

Days on Market

46

Property Type

Single Family

HOA/mo

$138

MLS ID

260009153SD

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

Virtual Tour

About This Property

Welcome Home to this beautiful 4S Ranch home. Conveniently located within the community, easily walkable to shopping, dining, and banking. It sits on one of the largest lots in the Amante/Ravenna community. The home offers over $150k in upgrades, including all hardwood floors on the first level, upgraded second floor carpeting, custom shutters throughout and more. The kitchen has upgraded appliances, built in refrigerator, granite counters, custom cabinets and pantry. Insulated door and epoxy flooring in the garage. Fully paid for solar installation. Located within the Poway Unified School district. The community provides walking trails, parks, and a county library branch. Welcome Home to this beautiful 4S Ranch home. Conveniently located within the community, easily walkable to shopping, dining, and banking. It sits on one of the largest lots in the Amante/Ravenna community. The home offers over $150k in upgrades, including all hardwood floors on the first level, upgraded second floor carpeting, custom shutters throughout and more. The kitchen has upgraded appliances, built in refrigerator, granite counters, custom cabinets and pantry. Insulated door and epoxy flooring in the garage. Fully paid for solar installation. Located within the Poway Unified School district. The community provides walking trails, parks, and a county library branch.

Mortgage Calculator

Est. Monthly Payment

$9,089

Principal & Interest$7,130
Property Tax$1,410
Insurance$411
HOA$138
%($282,000)
%

Location

Loading map...

Investment Score

6D
Est. Monthly Rent
$4,935
Monthly Cashflow

Rent − PITIA

$-4,154
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,464

Mortgage (P+I)
$7,130
Cap Rate
0.57%
Cash-on-Cash
-27.51%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$13,330

NOI (Annual)
$7,991
Price-to-Rent

Lower = better for investors

23.8

* 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