9454 Twin Trails Dr

9454 Twin Trails Dr #103

D

Rancho Peñasquitos, CA 92129

$599,900
NEW — 3d on market

Soft Appraisal Value: $602,200 · 0.4% below estimate

Beds

3

Baths

2

Sqft

1,127

Year Built

1986

Days on Market

3

Property Type

Condo

HOA/mo

$390

MLS ID

260007096SD

View on MLS

Description

This home is ready for your vision and creativity - Welcome to the perfect blend of comfort and convenience! This inviting desirable single level 3-bedroom, 2-bathroom condo is nestled in the highly sought-after community of Rancho Peñasquitos, ready for you to make it your own. Step inside and discover an open-concept layout that flows beautifully from space to space, ideal for everyday living and entertaining alike. The heart of the home centers around a welcoming fireplace in the living room, creating that cozy ambiance perfect for unwinding after a long day. Prime location and private surrounded by lush landscaping. You're positioned in one of the area's most coveted spots, with easy access to top-rated Poway Unified School District schools. Everything you need is right at your fingertips, parks for weekend adventures, shopping and dining for daily conveniences, and major commuter routes that keep you connected to all of San Diego. This is your rare opportunity to own a home with incredible potential in a premier neighborhood. Low HOA & No Mellow-Roos. HOA amenities that include 4 pools, 4 hot tubs, a recreation center, BBQ areas, landscaping, and streams within the well-maintained complex. Low HOA dues and no Mello-Roos. Don't miss out on this rare gem by scheduling a viewing!

Mortgage Calculator

Est. Monthly Payment

$4,198

Principal & Interest$3,033
Property Tax$600
Insurance$175
HOA$390
%($119,980)
%

Investment Score

4D
Est. Monthly Rent
$3,130
Monthly Cashflow

Rent − PITI − HOA

$-1,068
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,288

Mortgage (P+I)
$3,033
Cap Rate
1.49%
Cash-on-Cash
-22.89%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$6,102

NOI (Annual)
$8,943
Price-to-Rent

Lower = better for investors

16.0

* 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