17926 Cassia Pl

17926 Cassia Pl

D

4S Ranch, CA 92127

$1,049,000
NEW — 3d on market

Beds

3

Baths

2.5

Sqft

1,622

Year Built

1987

Days on Market

3

Property Type

Townhouse

HOA/mo

$95

MLS ID

260007782SD

View on MLS

Description

Northfield TWIN HOME with quiet cul-de-sac location. Spacious backyard with patio, storage shed, easy care turf, and tiered garden area. Owner improvements include sleek updated kitchen w/ recessed lighting, eating bar & stainless appliances. Other upgrades include vinyl fencing, dual-paned windows, and custom cabinetry. Master has vaulted ceiling and walk-in closet. 2 car attached garage w/ epoxy flooring. Newer A/C. Leased solar. Washer, dryer, refrigerator convey. Westwood Club membership included in annual fee. Nearby walking trails. Poway Unified School District

Mortgage Calculator

Est. Monthly Payment

$6,754

Principal & Interest$5,304
Property Tax$1,049
Insurance$306
HOA$95
%($209,800)
%

Investment Score

3D
Est. Monthly Rent
$4,305
Monthly Cashflow

Rent − PITIA

$-2,449
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,314

Mortgage (P+I)
$5,304
Cap Rate
1.13%
Cash-on-Cash
-24.67%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$9,907

NOI (Annual)
$11,888
Price-to-Rent

Lower = better for investors

20.3

* 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