17876 Aguamiel
1 / 20

17876 Aguamiel

D

4S Ranch, CA 92127

$1,500,000
NEW — 2d

Beds

4

Baths

3

Sqft

2,415

Year Built

1980

Days on Market

2

Property Type

Single Family

HOA/mo

$600

MLS ID

260010191SD

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

About This Property

Welcome to this beautifully maintained home in the highly desirable Westwood community of Rancho Bernardo. Featuring a functional layout filled with natural light, soaring ceilings, and hard flooring throughout (no carpet!) The updated kitchen includes granite countertops and stainless steel appliances, while the primary suite provides vaulted ceilings and a updated spa-like bathroom. Energy efficiency upgrades include owned solar system, dual pane windows, and a whole house fan. The private backyard features multiple entertaining areas and a variety of producing fruit trees including fig, lemon, pomegranate, and orange. Residents gain access to the renowned Westwood Club with pools, tennis, pickleball, fitness center, and more.

Mortgage Calculator

Est. Monthly Payment

$10,122

Principal & Interest$7,585
Property Tax$1,500
Insurance$437
HOA$600
%($300,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$5,250
Monthly Cashflow

Rent − PITIA

$-4,872
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,329

Mortgage (P+I)
$7,585
Cap Rate
0.20%
Cash-on-Cash
-29.32%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$14,769

NOI (Annual)
$3,066
Price-to-Rent

Lower = better for investors

23.8

* 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