San Diego
1 / 9

San Diego

B

4S Ranch, CA 92127

$525,000
NEW — 2d

Beds

2

Baths

2

Sqft

968

Year Built

1992

Days on Market

2

Property Type

Condo

HOA/mo

$400

MLS ID

260015535SD

This property is in 4S Ranch (92127). View neighborhood stats →

About This Property

This first floor condo conveniently located in the desirable 4S Ranch community, offers modern comfort and lively lifestyle. Large open floor plan with 968 sq. ft., the home features lots of natural lighting and stunning sunset views from your large private enclosed patio. The interior includes a fireplace and open concept floor plan. Large spacious primary suite with a spacious walk-in closet. central A/C, gas heating, and in-unit laundry. Community offers resort-style amenities including pool, spa, gym, and pickle ball court. Poway Unified schools located minutes from the dining and shops at 4S Commons Town Center and Rancho Bernardo Business Park.

Mortgage Calculator

Est. Monthly Payment

$3,733

Principal & Interest$2,655
Property Tax$525
Insurance$153
HOA$400
%($105,000)
%

Location

Loading map...

Investment Score

43C
Est. Monthly Rent
$2,723
Monthly Cashflow

Rent − PITIA

$-1,010
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,073

Mortgage (P+I)
$2,655
Cap Rate
1.33%
Cash-on-Cash
-23.70%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$5,416

NOI (Annual)
$6,975
Price-to-Rent

Lower = better for investors

16.1

* 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