7951 Lusardi Creek Ln
1 / 20

7951 Lusardi Creek Ln

D

4S Ranch, CA 92127

$1,650,000

Soft Appraisal Value: $1,610,300 · 2.5% above estimate

Beds

3

Baths

2

Sqft

1,604

Year Built

2016

Days on Market

118

Property Type

Single Family

HOA/mo

$350

MLS ID

260003023SD

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

Virtual Tour

About This Property

Welcome to a lifestyle defined by comfort, connection, and resort-inspired living in Auberge. This meticulously maintained home features stylish engineered wood floors and custom tile throughout, delivering a modern, carpet-free design. The private backyard retreat is both beautiful and easy to maintain, complete with elegant paver hardscaping and a fenced setting for added peace of mind. Residents enjoy exclusive access to premier amenities including a luxurious clubhouse, fitness center, pool, spa, pickleball and bocce courts, along with miles of nearby walking and hiking trails. Every day feels like a vacation in this exceptional 55+ community.

Mortgage Calculator

Est. Monthly Payment

$10,825

Principal & Interest$8,343
Property Tax$1,650
Insurance$481
HOA$350
%($330,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$5,273
Monthly Cashflow

Rent − PITIA

$-5,551
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,139

Mortgage (P+I)
$8,343
Cap Rate
0.15%
Cash-on-Cash
-29.60%
DSCR

Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$15,843

NOI (Annual)
$2,451
Price-to-Rent

Lower = better for investors

26.1

* 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