7957 Circle

7957 Circle

D

4S Ranch, CA 92127

$1,399,000
NEW — 1d on market

Beds

3

Baths

2.5

Sqft

1,787

Year Built

2016

Days on Market

1

Property Type

Single Family

HOA/mo

$350

MLS ID

260007466SD

View on MLS

Description

Presenting this FABULOUS home, with the best floorplan and a clubhouse with amenities better than a high-end resort! This single-story plan features a wonderful open kitchen and family room, with a large sliding door to the outdoor entertaining area, a low-maintenance backyard, and a seamless flow. With the primary suite set on one side of the home, this floor plan offers guest privacy and an excellent layout! There is paid solar, a whole-house water softener, a Culligan drinking system, and a sense of pride of ownership throughout this lovely home. Owners enjoy the resort-style pool, amenities, and a vibrant clubhouse that serves as the heart of neighborhood gatherings and events. You're bound to fall in love. WELCOME HOME! Presenting this FABULOUS home, with the best floorplan and a clubhouse with amenities better than a high-end resort! This single-story plan features a wonderful open kitchen and family room, with a large sliding door to the outdoor entertaining area, a low-maintenance backyard, and a seamless flow. With the primary suite set on one side of the home, this floor plan offers guest privacy and an excellent layout! There is paid solar, a whole-house water softener, a Culligan drinking system, and a sense of pride of ownership throughout this lovely home. Owners enjoy the resort-style pool, amenities, and a vibrant clubhouse that serves as the heart of neighborhood gatherings and events. You're bound to fall in love. WELCOME HOME!

Mortgage Calculator

Est. Monthly Payment

$9,231

Principal & Interest$7,074
Property Tax$1,399
Insurance$408
HOA$350
%($279,800)
%

Investment Score

0D
Est. Monthly Rent
$4,544
Monthly Cashflow

Rent − PITIA

$-4,687
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,898

Mortgage (P+I)
$7,074
Cap Rate
0.15%
Cash-on-Cash
-29.58%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$13,503

NOI (Annual)
$2,113
Price-to-Rent

Lower = better for investors

25.7

* 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