17054 Matinal

17054 Matinal

Ctop 80%

4S Ranch, CA 92127Neighborhood: Rancho Bernardo

$1,449,000
NEW — 1d
STR: check · no permits on this tract · TOT 11.75%

1 licensed short-term rental within ½ mile (1 whole home), from the cities' license and permit lists of Nov 14, 2026.

None of the 63 homes on this home's recorded tract holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.

Pass at asking: -$7,116/mo full cashflow at 20% down, 7.36% rate.

Works at $517,939 (64% under asking), or at 92% down.

Rent $5,982/mo from 9 leases of 4-bed houses within 2 mi, same school area ($4,775–$6,713).

Beds

4

Baths

3

Sqft

2,039

Year Built

1973

Days on Market

1

Property Type

Single Family

HOA/mo

$648

MLS ID

260027059SD

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

About This Property

Welcome home to this beautifully reimagined 4 beds, 3 bath family home in Rancho Bernardo's Westwood Club neighborhood. This spacious home with vaulted ceilings and a beautiful curved staircase has it all. Features include a downstairs master with en suite bath and walk in closet, and direct access to your spacious backyard, family kitchen with all wood cabinets, quartz counters, bar seating and pass through window to a back patio bar area, ideal for indoor/outdoor living, separate family room with cozy fireplace, and 3 bedrooms upstairs with room for the whole family. The bright west facing backyard has a nice covered patio, large grass area, and large planting areas above perfect for a garden! All of this plus access to the Westwood Club, with pool, pickleball, basketball, tennis and clubhouse access. Don't miss this one!

Mortgage Calculator

Est. Monthly Payment

$10,514

Principal & Interest$7,994
Property Tax$1,449
Insurance$423
HOA$648
%($289,800)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Westwood Elementary · grades K-5 · Poway Unified

  • Middle

    Bernardo Heights Middle · grades 6-8 · Poway Unified

  • High

    Rancho Bernardo High · grades 9-12 · Poway Unified

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

10C
Est. Monthly Rent
$5,982

9 leases of 4-bed houses within 2 mi, same school area · $4,775–$6,713

Blended 50/50 with the zip's market median ($6,558)

Monthly Cashflow

Rent − PITIA

-$4,532
Full Cashflow

Incl. vacancy, PM, maint, capex

-$7,116

What would make this work?

$7,116/mo short at 20% down; 92% down or +$9,241/mo rent closes it.

Break-even price

64% under asking

$517,939
Break-even rent

$9,241/mo above the estimate

$15,223/mo
Cashflow at 35% down
−$5,617/mo
Down payment to break even

$1,333,080 cash

92%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$7,994
Cap Rate
0.98%
Cash-on-Cash
-29.47%
DSCR

Need ≥ 1.25 for DSCR loan

0.57

NOI (Annual)
$14,133
Price-to-Rent

Lower = better for investors

20.2

* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
CCashflow−$7,116/mo