8787 Cayucos Way San Diego

8787 Cayucos Way San Diego

D

, CA 92129

$1,675,000
NEW — 5d on market

Beds

5

Baths

4

Sqft

2,579

Year Built

1988

Days on Market

5

Property Type

Single Family

HOA/mo

$174

MLS ID

250044984SD

Description

5 Bedroom, 4 Bath, 2579 sqft, 2-story home in highly desirable Crestmont community in Rancho Penasquitos. Corner house with a canyon in the backyard, right next to a 3 Acre+ green path, offering plenty of privacy, abundant natural light, great views and fully paid solar. Proximity to top rated schools - Deer Canyon, Mesa Verde and Westview High School. Single bedroom and bath downstairs, upgraded bathrooms upstairs Granite countertop in kitchen with upgraded cooking range. Standard appliances included. Tile and laminate throughout the house, no carpet. Very spacious 624 sqft 3-car garage with granite-grip flooring. Covered patio in the backyard makes it very usable even in peak summer. Fully paid solar under NEM-2. Plenty of parks and open spaces within walking distance.

Mortgage Calculator

Est. Monthly Payment

$10,807

Principal & Interest$8,470
Property Tax$1,675
Insurance$489
HOA$174
%($335,000)
%

Investment Score

3D
Est. Monthly Rent

Estimated Rent

$5,842
Monthly Cashflow

Rent − PITI − HOA

$-4,966
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,705

Mortgage (P+I)
$8,470
Cap Rate
0.55%
Cash-on-Cash
-17.79%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$10,808

NOI (Annual)
$9,174
Price-to-Rent

Lower = better for investors

23.9

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

Get Expert AnalysisOpen Full Calculator