7951 Lusardi Creek Ln San Diego

7951 Lusardi Creek Ln San Diego

D

4S Ranch, CA 92127

$1,650,000

Beds

3

Baths

2

Sqft

1,604

Year Built

2016

Days on Market

22

Property Type

Single Family

HOA/mo

$350

MLS ID

260003023SD

Description

Experience refined living in the highly desirable Auberge community where luxury meets low-maintenance ease. This impeccably upgraded home boasts a sophisticated, carpet-free interior featuring engineered wood floors and custom tile throughout. Step outside to an easy care backyard oasis designed for relaxation, featuring a beautiful patio with high-quality pavers and a secure fenced perimeter. Residents enjoy world-class amenities including a clubhouse, state-of-the-art gym, pool, jacuzzi, and courts for both pickleball and bocce ball. Perfectly situated near miles of scenic trails, this residence offers a rare combination of security, style, and resort-level recreation.

Mortgage Calculator

Est. Monthly Payment

$10,825

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

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$4,583
Monthly Cashflow

Rent − PITI − HOA

$-6,241
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,670

Mortgage (P+I)
$8,343
Cap Rate
-0.24%
Cash-on-Cash
-22.70%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$10,824

NOI (Annual)
$-3,925
Price-to-Rent

Lower = better for investors

30.0

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

Get Expert AnalysisOpen Full Calculator