9864 Caminito Cuadro

9864 Caminito Cuadro

D

Rancho Peñasquitos, CA 92129

$675,000
NEW — 2d on market

Beds

2

Baths

1.5

Sqft

1,066

Year Built

1978

Days on Market

2

Property Type

Townhouse

HOA/mo

$547

MLS ID

260005105SD

View on MLS

Description

Best Location in the Complex! Move in ready top floor condo with no neighbors above, no one below, windows have unobstructed mountain views and 2 garage spaces with 2 additional driveway spaces. Upgraded flooring throughout, walk in master closet, private patio space, end unit, dining room, and views to the east and south. Washer / Dryer in unit and included in sale. Freeway access is close by and only minutes to the beach. Shadow Tree community has a pool and spa and covers water, trash, high speed internte and basic cable TV.

Mortgage Calculator

Est. Monthly Payment

$4,832

Principal & Interest$3,413
Property Tax$675
Insurance$197
HOA$547
%($135,000)
%

Investment Score

3D
Est. Monthly Rent
$2,910
Monthly Cashflow

Rent − PITI − HOA

$-1,922
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,154

Mortgage (P+I)
$3,413
Cap Rate
0.46%
Cash-on-Cash
-17.09%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$4,832

NOI (Annual)
$3,110
Price-to-Rent

Lower = better for investors

19.3

* 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