17051 San Antonio Rose Ct San Diego

17051 San Antonio Rose Ct San Diego

D

4S Ranch, CA 92127

$3,599,000

Beds

4

Baths

4.5

Sqft

3,705

Year Built

2006

Days on Market

22

Property Type

Single Family

HOA/mo

$800

MLS ID

260003189SD

View on MLS

Description

Located within the 24-hour guard-gated Crosby of Rancho Santa Fe, this beautifully upgraded home lives like a single-level residence featuring an estimated 3700 sf, with the primary suite and two additional bedroom suites on the main floor. The private, park-like pool size backyard features lush landscaping and turf for a low-maintenance outdoor lifestyle. Extensive upgrades include newer HVAC systems, updated kitchen appliances, and numerous improvements to the home’s core systems and components. Upstairs is an oversized casita-style retreat with a large living area, full bedroom and bath, offering privacy similar to a private apartment. Additional features include a chef’s kitchen with custom cabinetry, fully owned solar, newer exterior paint, an oversized garage with custom built-ins, and a paver driveway with parking for 6–8 cars. This is a truly remarkable home, beautiful, functional, and meticulously upgraded. The Crosby Club offers different membership options. There is a stunning Golf Course, elegant club house and sports Club with fitness Center offering an array of fitness classes, personal training, tennis courts and a gorgeous pool w/ cabanas and an inviting hot tub. Featuring a ballroom and restaurant with magnificent views of the famous Crosby Golf course. Multiple activities for both children and adults. The club amenities mentioned do require a membership, please inquire with the listing agent for details on membership options at the Crosby Club. The grounds of the Crosby are a park-like environment with walking paths, three parks and one with four ponds and water features as well as a playground which is walking distance to this house. For your peace of mind, the Crosby is gated and security patrolled 24/7. A "Shelter-in-place" community.

Mortgage Calculator

Est. Monthly Payment

$23,647

Principal & Interest$18,199
Property Tax$3,599
Insurance$1,050
HOA$800
%($719,800)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$5,863
Monthly Cashflow

Rent − PITI − HOA

$-17,785
Full Cashflow

Incl. vacancy, PM, maint, capex

$-22,132

Mortgage (P+I)
$18,199
Cap Rate
-1.31%
Cash-on-Cash
-29.65%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.32
Break-even Rent
$23,648

NOI (Annual)
$-47,204
Price-to-Rent

Lower = better for investors

51.2

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

Get Expert AnalysisOpen Full Calculator