7911 Lusardi Creek Ln San Diego

7911 Lusardi Creek Ln San Diego

D

4S Ranch, CA 92127

$1,799,000
NEW — 1d on market

Beds

2

Baths

2

Sqft

1,692

Year Built

2016

Days on Market

1

Property Type

Single Family

HOA/mo

$350.67

MLS ID

260004879SD

Description

Set within the gated 55+ community of Auberge at Del Sur, this "Cottage" residence blends thoughtful design with relaxed indoor/outdoor living in a neighborhood known for its active & welcoming atmosphere. The home features an open layout where vaulted ceilings & exposed wood beams create warmth & architectural character. A wall of custom built-ins grounds the living room, while expansive sliding doors draw the eye outward to a private backyard retreat centered around a fire pit & surrounded by mature landscaping. The connection between inside & out is effortless making it ideal for everyday living & quiet evenings. The kitchen sits at the heart of the home, designed for both function & flow, featuring a large island, quartz countertops, generous cabinetry, walk-in pantry, & connected laundry room with built-in storage. Positioned for privacy, the primary suite feels serene & tucked away, complete with custom built-ins, direct backyard access, & a spacious bath with soaking tub & walk-in closet. The secondary bedroom serves as the ideal guest room & the optional 3rd bedroom overlooking the lush backyard is the perfect home office with ample built-in storage. Additional features include hardwood flooring, custom window treatments, solar panel system, electric vehicle charging, solar tube skylights, & Culligan water softener system. Residents of Auberge at Del Sur enjoy resort-style amenities including a pool & spa, gym, pickleball courts, clubhouse, dog park, & a full calendar of social activities that foster a connected & engaged community.

Mortgage Calculator

Est. Monthly Payment

$11,771

Principal & Interest$9,097
Property Tax$1,799
Insurance$525
HOA$351
%($359,800)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$3,893
Monthly Cashflow

Rent − PITI − HOA

$-7,878
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,273

Mortgage (P+I)
$9,097
Cap Rate
-0.78%
Cash-on-Cash
-26.28%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.43
Break-even Rent
$11,771

NOI (Annual)
$-14,115
Price-to-Rent

Lower = better for investors

38.5

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator