17070 Calle Trevino
1 / 20

17070 Calle Trevino #3

D

4S Ranch, CA 92127

$809,000
NEW — 2d on market

Soft Appraisal Value: $807,700 · 0.2% above estimate

Beds

3

Baths

3.5

Sqft

1,460

Year Built

2007

Days on Market

2

Property Type

Condo

HOA/mo

$559

MLS ID

260008589SD

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

About This Property

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

$5,695

Principal & Interest$4,091
Property Tax$809
Insurance$236
HOA$559
%($161,800)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$3,879
Monthly Cashflow

Rent − PITIA

$-1,816
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,382

Mortgage (P+I)
$4,091
Cap Rate
1.05%
Cash-on-Cash
-25.08%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$8,271

NOI (Annual)
$8,504
Price-to-Rent

Lower = better for investors

17.4

* 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