8169 Auberge Cir
1 / 20

8169 Auberge Cir

D

4S Ranch, CA 92127

$1,200,000
NEW — 2d

Beds

2

Baths

2

Sqft

1,276

Year Built

2016

Days on Market

2

Property Type

Condo

HOA/mo

$350.67

MLS ID

260012780SD

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

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

$7,969

Principal & Interest$6,068
Property Tax$1,200
Insurance$350
HOA$351
%($240,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$2,681
Monthly Cashflow

Rent − PITIA

$-5,288
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,904

Mortgage (P+I)
$6,068
Cap Rate
-0.84%
Cash-on-Cash
-34.52%
DSCR

Need ≥ 1.25 for DSCR loan

0.34
Break-even Rent
$11,647

NOI (Annual)
$-10,036
Price-to-Rent

Lower = better for investors

37.3

* 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