17382 Caminito Masada

17382 Caminito Masada

D

4S Ranch, CA 92127

$849,000

Beds

4

Baths

2.5

Sqft

1,578

Year Built

1973

Days on Market

11

Property Type

Condo

HOA/mo

$390

MLS ID

260004598SD

View on MLS

Description

Move-in ready townhouse situated on a cul-de-sac within the Westwood II community! Enter the renovated retreat to find an open concept floor plan with an abundance of natural lighting throughout the home. The updated home features: a fully remodeled kitchen with stainless steel appliances, granite countertops and wood cabinetry, crown molding in the living and dining area, cooling and heating system also available, dual pane windows, and so much. Replaced the water heater in 2022, Installed a whole house water softener in 2022, Install a new HVAC system in 2023, Installed recessed lighting throughout the entire house in 2024.

Mortgage Calculator

Est. Monthly Payment

$5,780

Principal & Interest$4,293
Property Tax$849
Insurance$248
HOA$390
%($169,800)
%

Investment Score

6D
Est. Monthly Rent
$3,761
Monthly Cashflow

Rent − PITI − HOA

$-2,019
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,592

Mortgage (P+I)
$4,293
Cap Rate
0.99%
Cash-on-Cash
-14.27%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$5,780

NOI (Annual)
$8,418
Price-to-Rent

Lower = better for investors

18.8

* 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