17854 Camino De La Mitra
Ctop 80%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: -$24,074/mo full cashflow at 20% down, 7.43% rate.
Works at $1,255,520 (71% under asking), or at 99% down.
Rent $13,549/mo from 8 leases of houses within 2 mi, size-adjusted ($15,408–$19,020). Previously leased for $8,200.
Beds
6
Baths
6.5
Sqft
6,234
Year Built
2002
Days on Market
138
Property Type
Single Family
HOA/mo
$790
MLS ID
260015578SD
This property is in Rancho Santa Fe (92067). Browse neighborhood analytics →
About This Property
Great Family Home! Zoned for one of the best public schools in San Diego County (Roger Rowe Elementary and Middle School). Beautiful Backyard- great for raising a family. Luxurious 6200+ sqf home, Mediterranean style on a 1+ acre level lot in the most sought-after guard-gated community of Cielo in Rancho Santa Fe. This estate features 6 en-suite bedrooms, 6.5 baths, 2nd master bedroom, guest suite, office on the first floor. The grand entrance features Italian tile, double staircases enhanced with handmade rod iron and a dramatic 30 feet Ceiling. Attached 4-car garage and an additional detached 2-car garage, ideal for car enthusiasts, studio, or a home gym. Has a gardening area with 3 gardening beds, can grow your own fruit. and a great lap pool. A must see!!
Mortgage Calculator
Est. Monthly Payment
$30,849
Location
Loading map...
Zoned Schools
Elementary
R. Roger Rowe Elementary · grades PK-5 · Rancho Santa Fe Elementary
Middle
R. Roger Rowe Middle · grades 6-8 · Rancho Santa Fe Elementary
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
$13,549
Comp Average
$17,751
18338 Avenida Apice
6bd / 6.5ba · 5,998 sqft · Single Family
$4.39M
Est. $28,638/mo
14858 Las Mananas
6bd / 5.5ba · 5,723 sqft · Single Family
$4.50M
Est. $14,169/mo
6150 Avenida Alteras
6bd / 6ba · 6,640 sqft · Single Family
$4.97M
Est. $17,048/mo
6253 Clubhouse Drive
6bd / 4.5ba · 6,400 sqft · Single Family
$6.00M
Est. $13,993/mo
16610 El Zorro
6bd / 6.5ba · 6,802 sqft · Single Family
$6.25M
Est. $14,908/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
Previously leased for $8,200
8 leases of houses within 2 mi, size-adjusted · $15,408–$19,020
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$24,074/mo short at 20% down; 99% down or +$31,265/mo rent closes it.
- Break-even price
- $1,255,520
- Break-even rent
- $44,814/mo
- Cashflow at 35% down
- −$19,501/mo
- Down payment to break even
- 99%
- Rate to break even
- Not reachable
71% under asking
$31,265/mo above the estimate
$4,346,100 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