17185 Via Barranca Del Zorro
Dbottom 20%Rancho Santa Fe, CA 92067
HOA rules unknown: an HOA can ban stays under 30 days (Civ. Code §4741), and no permit on file shows this one allows them. Get the CC&Rs.
Pass at asking: -$42,325/mo full cashflow at 20% down, 7.43% rate.
Works at $2,139,197 (72% under asking), or at all cash.
Rent $25,000/mo from 8 leases of 4–6 bed houses within 1 mi ($15,601–$22,506). Previously leased for $25,000.
Beds
5
Baths
5.5
Sqft
7,726
Year Built
2006
Days on Market
50
Property Type
Single Family
HOA/mo
$2,820
MLS ID
260023103SD
This property is in Rancho Santa Fe (92067). Browse neighborhood analytics →
About This Property
Guarded 24/7, gated security, serenity, and resort-style living are yours in this exquisite single-level estate, ideally located on a quiet cul-de-sac within Fairbanks Ranch. Beautifully landscaped grounds surround this 7,726-square-foot residence, where fine craftsmanship and a thoughtful floor plan create a welcoming connection between indoors and out. An expansive great room opens to a covered lanai with a fireplace and television overlooking the pool, spa, generous terraces, and lush gardens. The gourmet kitchen offers bar seating and a casual dining area, complemented by an elegant formal dining room. Five private bedroom suites are joined by a richly appointed office with fireplace, tiered movie theater and wine cellar. A five-car garage provides abundant space for your automobile collection. Fairbanks Ranch residents enjoy an extraordinary array of private amenities including a gorgeous lake, lakeside park, and clubhouse, tennis and pickleball courts, an equestrian center, walking and riding trails, playgrounds, picnic and barbecue areas, and volleyball and basketball courts. A rare opportunity to enjoy exceptional privacy, generous space, and a coveted community lifestyle.
Mortgage Calculator
Est. Monthly Payment
$55,200
Location
Loading map...
Zoned Schools
Elementary
Solana Santa Fe Elementary · grades K-6 · Solana Beach Elementary
Middle
Earl Warren Middle · grades 7-8 · San Dieguito Union High
High
Torrey Pines High · grades 9-12 · San Dieguito Union High
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$25,000
Comp Average
$21,911
6002 Paseo Valencia
5bd / 5.5ba · 7,012 sqft · Single Family
$9.99M
Est. $34,000/mo
6479 Calle Del Alcazar
6bd / 6.5ba · 7,992 sqft · Single Family
$7.50M
Est. $22,125/mo
18245 Paseo Victoria
5bd / 6ba · 8,161 sqft · Single Family
$8.00M
Est. $21,480/mo
14786 Rancho Santa Fe Farms Rd
5bd / 6ba · 7,938 sqft · Single Family
$5.29M
Est. $13,879/mo

17949 Circa Oriente
5bd / 6.5ba · 8,444 sqft · Single Family
$7.99M
Est. $18,072/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
Previously leased for $25,000
8 leases of 4–6 bed houses within 1 mi · $15,601–$22,506
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$42,325/mo short at 20% down; 100% down or +$54,967/mo rent closes it.
- Break-even price
- $2,139,197
- Break-even rent
- $79,967/mo
- Cashflow at 35% down
- −$34,356/mo
- Down payment to break even
- 100%
- Rate to break even
- Not reachable
72% under asking
$54,967/mo above the estimate
$7,650,000 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% 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