8169 Auberge Cir
1 / 20

8169 Auberge Cir

C

4S Ranch, CA 92127

$1,100,000

Soft Appraisal Value: $1,192,200 · 7.7% below estimate

Beds

2

Baths

2

Sqft

1,276

Year Built

2016

Days on Market

47

Property Type

Condo

HOA/mo

$350.67

MLS ID

260012780SD

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

Virtual Tour

About This Property

This beautifully designed single-level home in The Cottages at Auberge, a gated 55+ resort-style community, is move-in ready and offers effortless living at its finest. A charming front courtyard patio creates the perfect space to relax and unwind. Inside, the gourmet kitchen features stainless steel appliances, granite countertops, and a stunning designer backsplash. Additional upgrades include an owned solar system, soft water system, and reverse osmosis filtration in the kitchen. The home is also equipped with a motion-sensor security system, surveillance cameras, and an attached two-car garage with epoxy flooring and keyless entry.

Mortgage Calculator

Est. Monthly Payment

$7,334

Principal & Interest$5,562
Property Tax$1,100
Insurance$321
HOA$351
%($220,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$4,297
Monthly Cashflow

Rent − PITIA

$-3,037
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,942

Mortgage (P+I)
$5,562
Cap Rate
0.68%
Cash-on-Cash
-26.96%
DSCR

Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$10,715

NOI (Annual)
$7,444
Price-to-Rent

Lower = better for investors

21.3

* 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