9068 Ellingham St

9068 Ellingham St

D

Rancho Peñasquitos, CA 92129

$1,449,000

Beds

4

Baths

3

Sqft

2,219

Year Built

1980

Days on Market

17

Property Type

Single Family

HOA/mo

N/A

MLS ID

260003686SD

Description

View; "Christmas Card Lane" only time of year the street is busy; New double convection oven with Air Fryer; New, 5-burner gas range top; New FAU unit; newly refinished kitchen cabinets; bamboo wood flooring in living areas, custom ceramic tile floors in the entry, kitchen, and baths; new vanity, lights, and mirrors in primary bath; remodeled second floor bath; updated first floor bath; fireplace and wet bar in family room; dual glazed windows; pool & spa. Pool removal can be an option to be discussed.

Mortgage Calculator

Est. Monthly Payment

$9,199

Principal & Interest$7,327
Property Tax$1,449
Insurance$423
%($289,800)
%

Investment Score

5D
Est. Monthly Rent
$5,357
Monthly Cashflow

Rent − PITI − HOA

$-3,842
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,282

Mortgage (P+I)
$7,327
Cap Rate
0.87%
Cash-on-Cash
-15.91%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$9,199

NOI (Annual)
$12,545
Price-to-Rent

Lower = better for investors

22.5

* 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