
8306 The Landing Way
Ctop 80%4S Ranch, CA 92127Neighborhood: Santa Fe Valley
HOA rules unknown: an HOA can ban stays under 30 days (Civ. Code §4741), and no permit on file shows this one allows them. Get the CC&Rs.
Pass at asking: -$22,321/mo full cashflow at 20% down, 7.36% rate.
Works at $1,179,327 (71% under asking), or at 99% down.
Rent $12,523/mo from 11 leases of 4–6 bed houses within 2 mi ($9,798–$15,614).
Beds
5
Baths
5.5
Sqft
5,628
Year Built
2009
Days on Market
142
Property Type
Single Family
HOA/mo
$630
MLS ID
260015262SD
This property is in 4S Ranch (92127). View neighborhood stats →
About This Property
Tucked behind the guard gates of The Lakes above Rancho Santa Fe, this nearly 5,628 sq ft estate sits on a rare full acre with sweeping canyon and hillside views. Inside the award-winning Poway Unified School District, with private school options nearby, this is a home with exceptional bones and room to make it your own. Soaring beamed ceilings, dramatic Spanish archways, and rich dark hardwood run throughout. The two-story entry opens to a handsome main-level office with custom built-in shelving and private courtyard access, ideal as a study, library, or studio. Straight ahead, the formal living room features a fireplace and three sets of French doors framing the grounds, flowing to the dining area. Beyond, the kitchen opens to an expansive family great room with a center island and warm corner fireplace. The main level also includes a convenient bedroom with bath, plus a private guest suite off the pool with its own entrances and en-suite bath, ideal for extended family, guests, or a home office. Upstairs, the primary suite, two additional bedrooms, and a versatile bonus room offer flexible space and privacy. The resort-style backyard centers on a pool and spa overlooking the canyon, with a covered loggia, room to entertain, and direct access to the community trails just steps away. Optional membership available at the neighboring Crosby Club. Comparable upgraded estates have sold well above asking. Bring your vision and your finishes in one of North County's most coveted gated enclaves.
Mortgage Calculator
Est. Monthly Payment
$28,546
Location
Loading map...
Zoned Schools
Elementary
Del Sur Elementary · grades K-5 · Poway Unified
Middle
Oak Valley Middle · grades 6-8 · Poway Unified
High
Del Norte High · grades 9-12 · Poway Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$12,523
Comp Average
$12,115
8245 The Landing Way
5bd / 4.5ba · 5,491 sqft · Single Family
$3.90M
Est. $12,369/mo
16907 Going My Way
5bd / 5.5ba · 5,458 sqft · Single Family
$4.25M
Est. $12,335/mo
17253 Reflections Circle
5bd / 6ba · 4,960 sqft · Single Family
$3.85M
Est. $10,886/mo
8285 Top O The Morning Way
5bd / 6ba · 5,020 sqft · Single Family
$4.47M
Est. $11,833/mo
16710 Caminito De Las Palmas
5bd / 5.5ba · 5,698 sqft · Single Family
$5.35M
Est. $13,151/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
11 leases of 4–6 bed houses within 2 mi · $9,798–$15,614
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$22,321/mo short at 20% down; 99% down or +$28,988/mo rent closes it.
- Break-even price
- $1,179,327
- Break-even rent
- $41,511/mo
- Cashflow at 35% down
- −$18,079/mo
- Down payment to break even
- 99%
- Rate to break even
- Not reachable
71% under asking
$28,988/mo above the estimate
$4,059,000 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator