9054 Togan Ave

9054 Togan Ave

D

Rancho Peñasquitos, CA 92129

$1,050,000
NEW — 3d on market

Beds

3

Baths

2.5

Sqft

2,143

Year Built

1979

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260004875SD

Description

Here is the incredible income opportunity you have been looking for in the heart of the wonderful Crestmont neighborhood! Awesome investment opportunity for an investor or owner occupied in walking distance to great parks, restaurants, schools and so much more! This great property is all about location, location, location with so much upward potential. Don’t let the pictures and curb appeal fool you, a full cosmetic remodel and this 3 bed property is ready for great rental income or your family. For the investor this property has huge rental or resale potential with minimum rehab to bring it’s top potential. This home is just waiting for the right family to make this nice big lot their home! This is the perfect home for a new family with kids or pets. Start with an empty pallet and with a little TLC you can redesign this great home just the way you want it for your family. Step outside and you’ll be amazed how great the back yard just waiting for a pool, jacuzzi or BBQ. Bring your offers because at this price this one will not last long! Get it before it’s gone.

Mortgage Calculator

Est. Monthly Payment

$6,666

Principal & Interest$5,309
Property Tax$1,050
Insurance$306
%($210,000)
%

Investment Score

8D
Est. Monthly Rent
$4,576
Monthly Cashflow

Rent − PITI − HOA

$-2,089
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,017

Mortgage (P+I)
$5,309
Cap Rate
1.48%
Cash-on-Cash
-11.94%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$6,665

NOI (Annual)
$15,510
Price-to-Rent

Lower = better for investors

19.1

* 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