9929 Azuaga St

9929 Azuaga St

D

Rancho Peñasquitos, CA 92129

$560,000
NEW — 6d on market

Beds

2

Baths

1

Sqft

750

Year Built

1992

Days on Market

6

Property Type

Condo

HOA/mo

$465

MLS ID

260006765SD

View on MLS

Description

Wonderful 2bed/1bath first floor condo in Cantabria, great for investors! Rent $2400.00+ per month. This condo features upgraded wood flooring and bathroom, private tiled patio and in-unit washer and dryer adds everyday convenience. Community amenities include EV charging stations, ample guest parking, a pool, spa, parks, racquet courts and fitness center. Conveniently located next to the 56 freeway, bike paths, shopping centers, great schools, and easy access to the 15 and 5 freeway.

Mortgage Calculator

Est. Monthly Payment

$4,020

Principal & Interest$2,832
Property Tax$560
Insurance$163
HOA$465
%($112,000)
%

Investment Score

0D
Est. Monthly Rent
$2,015
Monthly Cashflow

Rent − PITI − HOA

$-2,005
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,935

Mortgage (P+I)
$2,832
Cap Rate
-0.22%
Cash-on-Cash
-31.44%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.50
Break-even Rent
$5,826

NOI (Annual)
$-1,237
Price-to-Rent

Lower = better for investors

23.2

* 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