9929 Azuaga St
1 / 18

9929 Azuaga St #F104

C

Rancho Peñasquitos, CA 92129

$540,000

Soft Appraisal Value: $536,600 · 0.6% above estimate

Beds

2

Baths

1

Sqft

750

Year Built

1992

Days on Market

60

Property Type

Condo

HOA/mo

$465

MLS ID

260006765SD

This property is in Rancho Peñasquitos (92129). View neighborhood stats →

About This Property

Wonderful 2bed/1bath first floor Cantabria condo, in the highly desirable Rancho Penasquitos. 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

$3,893

Principal & Interest$2,731
Property Tax$540
Insurance$157
HOA$465
%($108,000)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$2,593
Monthly Cashflow

Rent − PITIA

$-1,300
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,346

Mortgage (P+I)
$2,731
Cap Rate
0.85%
Cash-on-Cash
-26.07%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$5,640

NOI (Annual)
$4,615
Price-to-Rent

Lower = better for investors

17.4

* 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