17028 New Rochelle Way
1 / 20

17028 New Rochelle Way

D

4S Ranch, CA 92127

$1,450,000
NEW — 1d on market

Soft Appraisal Value: $1,424,300 · 1.8% above estimate

Beds

4

Baths

2.5

Sqft

1,957

Year Built

2006

Days on Market

1

Property Type

Single Family

HOA/mo

$138

MLS ID

260009153SD

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

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. Insulation 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. Insulation 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

$9,343

Principal & Interest$7,332
Property Tax$1,450
Insurance$423
HOA$138
%($290,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$4,691
Monthly Cashflow

Rent − PITIA

$-4,652
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,939

Mortgage (P+I)
$7,332
Cap Rate
0.33%
Cash-on-Cash
-28.71%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.50
Break-even Rent
$13,703

NOI (Annual)
$4,713
Price-to-Rent

Lower = better for investors

25.8

* 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