17070 Calle Trevino

17070 Calle Trevino

D

4S Ranch, CA 92127

$878,888
NEW — 0d on market

Beds

3

Baths

2.5

Sqft

1,395

Year Built

2007

Days on Market

0

Property Type

Townhouse

HOA/mo

$559

MLS ID

260005158SD

View on MLS

Description

Charming 3bd, 2.5ba; 1,395sqft townhome in a premium location close to schools, shopping, & restaurants. This beautifully updated home features Pergo flooring throughout, fresh interior paint, new 4.5-inch baseboards, recessed LED lighting, and all new light fixtures! The updated primary bath includes a stylish new vanity & spacious primary bedroom enjoys a large walk in closet. Additional upgrades incl a new refrigerator & washer/dryer and a '23 water heater. Move-in ready and packed with value—must see! HOA recently had a full exterior paint of the complex and updated the landscaping. The parking lot is now entirely for owners/renters and they will be provided decals. All guest parking is now on street. The HOA also provides access to the gated Pioneer Park which is a short walk away! Complex is located in the heart of 4S Ranch and close to shopping, freeways and just 30 min to Del Mar Beach! HVAC replaced in 2015.

Mortgage Calculator

Est. Monthly Payment

$6,138

Principal & Interest$4,444
Property Tax$879
Insurance$256
HOA$559
%($175,778)
%

Investment Score

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

Rent − PITI − HOA

$-2,311
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,924

Mortgage (P+I)
$4,444
Cap Rate
0.71%
Cash-on-Cash
-15.78%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$6,138

NOI (Annual)
$6,246
Price-to-Rent

Lower = better for investors

19.1

* 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