17070 Calle Trevino

17070 Calle Trevino

D

4S Ranch, CA 92127

$899,000
NEW — 5d on market

Beds

3

Baths

3.5

Sqft

1,460

Year Built

2007

Days on Market

5

Property Type

Condo

HOA/mo

$559

MLS ID

260005093SD

Description

Stunning townhome in sought-after Gianni @ 4S Ranch featuring a first-floor bedroom and full bath. New paint, new LVP flooring throughout. Enjoy a spacious kitchen with granite countertops, stainless-steel appliances, upgraded cabinetry, and a separate nook for dining. Two main-level balconies off the kitchen and living room create great indoor-outdoor flow. Upstairs offers two private master suites. Attached 2-car garage with abundant storage, water filtration system. Easy walk to the pool, schools, and shopping.

Mortgage Calculator

Est. Monthly Payment

$6,266

Principal & Interest$4,546
Property Tax$899
Insurance$262
HOA$559
%($179,800)
%

Investment Score

4D
Est. Monthly Rent
$3,827
Monthly Cashflow

Rent − PITI − HOA

$-2,439
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,068

Mortgage (P+I)
$4,546
Cap Rate
0.64%
Cash-on-Cash
-16.28%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$6,266

NOI (Annual)
$5,731
Price-to-Rent

Lower = better for investors

19.6

* 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