$1,200,000
Investment Summary
We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.
- Monthly Cash Flow
- -$1,055
- Cap Rate
- 4.6%
- Cash-on-Cash Return
- -4.6%
- Debt Coverage Ratio
- 0.81
- Internal Rate of Return (5 years)
- -0.5%
Cash Flow
Net Operating Income (NOI) minus mortgage payments.
Calculation:
NOI - Mortgage Payments
Cap Rate (Market Value)
Capitalization Rate is a rate of return that compares the yearly Net Operating Income (NOI) to the market value.
Calculation:
NOI / Market Value
Cash-on-Cash Return (CoC)
Annual Cash Flow / Cash Invested
Calculation:
Annual cash flow divided by initial cash invested.
Debt Coverage Ratio (DCR)
Net Operating Income (NOI) divided by total debt payments.
Calculation:
NOI / Total Debt Payments
Internal Rate of Return (IRR)
A metric for assessing profitability over time. IRR is the discount rate at which the net present value (NPV) of all future cash flows (positive and negative) from an investment equals zero — including both periodic cash flow (such as rent) and a projected sale at the end of the holding period. It represents the expected annualized return, accounting for income, expenses, and the recovery of capital through a future sale.
Property Description
BACK ON THE MARKET WELCOME TO THIS BEAUTIFULLY UPGRADED 5-BEDROOM, 3-BATH HOME IN OTAY RANCH'S DESIRABLE HERITAGE HILLS! OFFERING OVER 2,800 SQ FT ON A GENEROUS 10,245 SQ FT LOT. THIS HOME FEATURES 29 SOLAR PANELS, A CONVENIENT DOWNSTAIRS BEDROOM WITH FULL BATH, AND SOARING CATHEDRAL CEILINGS IN THE FORMAL LIVING AND DINING ROOMS FILLED WITH NATURAL LIGHT AND COURTYARD VIEWS. THE GOURMET KITCHEN BOASTS A LARGE ISLAND, STAINLESS STEEL APPLIANCES, AND OPENS TO A COZY FAMILY ROOM WITH A FIREPLACE—PERFECT FOR GATHERINGS. THE LOW-MAINTENANCE FRONT YARD FEATURES ARTIFICIAL GRASS, WHILE THE STUNNING BACKYARD HAS OVER $300,000 IN UPGRADES, INCLUDING STAMPED CONCRETE, PERMITTED RETAINING WALLS, AND MATURE FRUIT TREES. THE SPACIOUS PRIMARY SUITE INCLUDES DUAL CEDAR-LINED WALK-IN CLOSETS. ENJOY A 3-CAR GARAGE AND REDUCED MELLO ROOS (APPROX. $147/MO NEXT YEAR). COMMUNITY AMENITIES INCLUDE A LAP POOL, NIGHT SECURITY 8 PM- 6 AM, PARKS, AND TREE-LINED SIDEWALKS IDEAL FOR JOGGING OR DOG WALKING. LOCATED NEAR THE GAYLORD RESORT, SESAME PLACE, OTAY RANCH MALL, CHULA VISTA MARINA, SHARP HOSPITAL, FUTURE UNIVERSITY, AND OLYMPIC TRAINING CENTER WITH EASY ACCESS TO THE 805 VIA EAST PALOMAR. THIS HOME OFFERS SPACE, UPGRADES, AND THE ULTIMATE LIFESTYLE! WELCOME TO THIS BEAUTIFULLY UPGRADED 5-BEDROOM, 3-BATHROOM HOME IN THE HIGHLY SOUGHT-AFTER HERITAGE HILLS COMMUNITY OF OTAY RANCH! SITUATED ON AN EXPANSIVE 10,245 SQ FT LOT, THIS SPACIOUS RESIDENCE OFFERS OVER 2,800 SQ FT OF LUXURIOUS LIVING SPACE, DESIGNED FOR COMFORT, FUNCTIONALITY, AND ENTERTAINING. ENJOY SIGNIFICANT ENERGY SAVINGS WITH 29 LEASED SOLAR PANELS AT ONLY $200 PER MONTH. THIS WELL-MAINTAINED HOME FEATURES A FULL BEDROOM AND BATHROOM ON THE MAIN FLOOR—PERFECT FOR GUESTS, MULTI-GENERATIONAL LIVING, OR A HOME OFFICE. THE GRAND FORMAL LIVING AND DINING ROOMS BOAST SOARING CATHEDRAL CEILINGS THAT FLOOD THE INTERIOR WITH NATURAL LIGHT AND PROVIDE LOVELY COURTYARD VIEWS. THE GOURMET KITCHEN IS A CHEF’S DREAM—FEATURING A GENEROUS CENTER ISLAND, STAINLESS STEEL APPLIANCES, AMPLE CABINETRY, AND A PANTRY. IT SEAMLESSLY CONNECTS TO A COZY FAMILY ROOM COMPLETE WITH A GAS FIREPLACE, CREATING A WARM AND INVITING SPACE FOR RELAXATION OR HOSTING FRIENDS AND FAMILY. THE EXTERIOR OF THIS HOME IS EQUALLY IMPRESSIVE. THE FRONT YARD IS LOW-MAINTENANCE WITH DURABLE, WATER-SAVING ARTIFICIAL GRASS. THE BACKYARD, HOWEVER, IS THE TRUE SHOWSTOPPER—WITH OVER $300,000 INVESTED IN CUSTOM IMPROVEMENTS! ENJOY PERMITTED RETAINING WALLS, BEAUTIFULLY DONE STAMPED CONCRETE FOR ENTERTAINING, MATURE FRUIT TREES, AND MULTIPLE OUTDOOR SEATING AREAS—PERFECT FOR FAMILY GATHERINGS, BBQS, OR A QUIET EVENING UNDER THE STARS. UPSTAIRS, THE PRIMARY SUITE IS A TRUE RETREAT, FEATURING DUAL CEDAR-LINED WALK-IN CLOSETS, PLENTY OF NATURAL LIGHT, AND AN EN-SUITE BATHROOM READY TO ACCOMMODATE YOUR EVERY NEED. THE REMAINING BEDROOMS ARE WELL-SIZED AND VERSATILE, IDEAL FOR CHILDREN, GUESTS, OR EVEN A HOME GYM. ADDITIONAL FEATURES INCLUDE A 3-CAR GARAGE WITH AMPLE STORAGE SPACE AND A MELLO ROOS THAT WILL BE SIGNIFICANTLY REDUCED NEXT YEAR TO APPROXIMATELY $147.03 PER MONTH—ADDING EVEN MORE LONG-TERM VALUE. RESIDENTS OF HERITAGE HILLS ENJOY EXCELLENT COMMUNITY AMENITIES INCLUDING A PRIVATE LAP POOL, NIGHT SECURITY PATROLS (8PM–6AM), BEAUTIFUL TREE-LINED SIDEWALKS, AND NEARBY VETERANS AND HORIZON PARKS—PERFECT FOR MORNING WALKS OR TAKING YOUR DOG OUT FOR A STROLL. LOCATION IS EVERYTHING, AND THIS PROPERTY DELIVERS! JUST MINUTES FROM THE BRAND NEW GAYLORD RESORT, SESAME PLACE THEME PARK, OTAY RANCH MALL, SHARP CHULA VISTA HOSPITAL, THE FUTURE SOUTH BAY UNIVERSITY CAMPUS, AND THE U.S. OLYMPIC TRAINING CENTER. EASY ACCESS TO THE 805 FREEWAY VIA THE EAST PALOMAR CORRIDOR MAKES COMMUTING A BREEZE. DON’T MISS THIS INCREDIBLE OPPORTUNITY TO OWN A TRULY SPECIAL HOME THAT OFFERS LUXURY, SPACE, UPGRADES, AND THE BEST OF OTAY RANCH LIVING. —THIS HOME HAS IT ALL!
Build Your Team
Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.
Agents
Match with investor-friendly agents who can help you find, analyze, and close your next deal
Lenders
Get the best funding…find investor-friendly lenders who specialize in your deal strategy
Property Managers
Transition to passive investing. Find a trusted property management partnership that lasts.
Tax Pros & Accountants
Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more
Location
Property Details
Parking
- Description: Driveway, Garage
- Details: Garage Door Opener, Attached
- Garage Spaces: 2
- Spaces Total: 4
Bedroom Information
- # of Bedrooms: 5
Bathroom Information
- # of Baths (Full): 3
- # of Baths (Total): 3.0
Interior Features
- # of Stories: 2
- Fireplace: Yes
Exterior Features
- Pool Community: Yes
HOA
- Has HOA: Yes
- Association: Otay Ranch Three Com
- HOA Fee: $137/monthly
Land Information
- Land Use: Residential
- Land Use Subtype: Single Family Residential
Lot Information
- Parcel ID: 6411500800
- Lot Size: 0 sqft
Property Information
- Property Type: Single Family Residence
- Style: Traditional
- Year Built: 2002
Tax Information
- Annual Tax: $0
Utilities
- Heating: Fireplace(s)
- Cooling: Central Air
Location
- County: San Diego
Listing Details
Investment Summary
We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.
- Monthly Cash Flow
- -$1,055
- Cap Rate
- 4.6%
- Cash-on-Cash Return
- -4.6%
- Debt Coverage Ratio
- 0.81
- Internal Rate of Return (5 years)
- -0.5%
Cash Flow
Net Operating Income (NOI) minus mortgage payments.
Calculation:
NOI - Mortgage Payments
Cap Rate (Market Value)
Capitalization Rate is a rate of return that compares the yearly Net Operating Income (NOI) to the market value.
Calculation:
NOI / Market Value
Cash-on-Cash Return (CoC)
Annual Cash Flow / Cash Invested
Calculation:
Annual cash flow divided by initial cash invested.
Debt Coverage Ratio (DCR)
Net Operating Income (NOI) divided by total debt payments.
Calculation:
NOI / Total Debt Payments
Internal Rate of Return (IRR)
A metric for assessing profitability over time. IRR is the discount rate at which the net present value (NPV) of all future cash flows (positive and negative) from an investment equals zero — including both periodic cash flow (such as rent) and a projected sale at the end of the holding period. It represents the expected annualized return, accounting for income, expenses, and the recovery of capital through a future sale.
Purchase Details
Purchase PriceThe price paid for the property. Purchase price:
| $1,200,000 |
|---|---|
Amount FinancedThe amount of the purchase financed through a loan. Amount financed:
| -$960,000 |
Down paymentThe initial payment made towards the purchase. Down payment:
| $240,000 |
Closing CostsFees and expenses associated with purchasing a property, typically ranging from 2% to 5% of the home’s purchase price, paid at the end of a home purchase to cover services like lending, title transfer, and taxes. Closing costs:
| $36,000 |
Rehab CostsCosts incurred to repair or improve the property, including: roof, flooring, exterior siding, kitchen, exterior paint, bathrooms, etc. Rehab costs:
| $0 |
Initial Cash InvestedThe total initial cash invested in the property. Calculation:Down payment + Buying costs + Rehab costs Initial cash invested:
| $276,000 |
Square Feet (SQFT)The total square footage of the property. Square feet:
| 2,834 |
Cost Per Square FootCost per square foot of the property. Calculation:Purchase Price / Square Feet Cost per square foot:
| $423 |
Monthly Rent Per Square FootMonthly rent divided by the number of square feet. This ratio helps investors compare rental income efficiency across properties, markets, and unit sizes Calculation:Monthly Rent / Square Feet Monthly rent per square foot:
| $2.43 |
Financing Details
Loan AmountThe total sum of money borrowed from a lender to finance a property purchase. Calculation:Purchase Price - Down Payment
Loan amount:
| $960,000 |
|---|---|
Loan to Value Ratio (LTV)Loan amount divided by the market value of the property. Calculation:Loan Amount / Market Value
Loan to value ratio:
| 80.0% |
Loan TypeThe type of loan (e.g., fixed, adjustable).
Loan type:
| Amortizing |
TermThe loan repayment period in years.
Term:
| 30 years |
Interest RateThe percentage a lender charges on the borrowed amount of a loan, determining the cost of borrowing money.
Interest rate:
| 5.875% |
Principal & Interest (PI)The principal is the portion of the loan payment that reduces the loan balance. The interest is the lender's charge for borrowing money. Calculation:(P * r * (1 + r) ** n) / ((1 + r) ** n - 1) Where:
P = Loan amount (principal)
Principal & interest:
| $5,679 |
Property TaxesAnnual taxes levied by local governments on real estate properties. These taxes fund public services like schools, roads, and emergency services.
Property tax:
| $0 |
InsuranceThe costs for insurance coverage to protect against financial losses due to risks like fire, natural disasters, theft, liability, or tenant-related damages. Calculation:Assumes 7% of gross rental income, unless insurance rates are specified.
Insurance:
| $483 |
Private Mortgage Insurance (PMI)A fee that borrowers pay when they take out a conventional loan with a loan-to-value (LTV) ratio above 80%.
Private mortgage insurance (PMI):
| $0 |
Monthly PaymentThe fixed amount a borrower pays each month to repay a loan. It typically includes principal and interest (P&I) and may also cover property taxes, insurance, HOA fees, and PMI if escrowed. Monthly payment:
| $6,162 |
Operating Income
| % Rent | Monthly | Yearly | |
|---|---|---|---|
Gross RentThe total rental income received from tenants before deducting any expenses. Includes base rent, late fees, pet fees, parking fees, and other recurring charges.
Gross rent:
| $6,900 | $82,800 | |
Vacancy LossExpected loss of rent due to vacancies.
Vacancy loss:
(6%)
| 6% | -$414 | -$4,968 |
Operating IncomeGross rental income minus vacancy loss. Calculation:Gross rent - Vacancy loss
Operating income:
| $6,486 | $77,832 |
Operating Expenses
| % Rent | Monthly | Yearly | |
|---|---|---|---|
Property TaxesAnnual taxes levied by local governments on real estate properties. These taxes fund public services like schools, roads, and emergency services.
We noticed that property taxes are missing—these are standard expenses and should be considered in your estimate. | n/a | n/a | n/a |
InsuranceThe costs for insurance coverage to protect against financial losses due to risks like fire, natural disasters, theft, liability, or tenant-related damages. Calculation:Assumes 7% of gross rental income, unless insurance rates are specified. | 7% | -$483 | -$5,796 |
Property ManagementThe costs associated with hiring a property manager to handle the day-to-day operations of a rental property. Includes management fees, leasing fes, eviction fees, etc. Calculation:Assumes 8% of gross rental income. | 8% | -$552 | -$6,624 |
Repairs & MaintenanceOngoing costs for routine upkeep and minor fixes needed to keep a property in good working condition. Calculation:Assumes 5% of gross rental income. Varies by property age and condition. | 5% | -$345 | -$4,140 |
Capital ExpensesLarge, infrequent costs for major improvements or replacements, like a new roof, HVAC system, or appliances. Calculation:Assumes 5% of gross rental income. Varies by property age. | 5% | -$345 | -$4,140 |
HOA FeesRegular dues paid to a Homeowners Association for community maintenance, amenities, and management. Similar fees include: Condo Association Fees, Co-op Maintenance Fees, etc. | 2% | -$137 | -$1,644 |
Operating ExpensesRecurring costs required to maintain and manage a rental property, including property taxes, insurance, maintenance, repairs, utilities (if paid by the owner), property management fees, and other day-to-day expenses. Calculation:Insurance + Property Taxes + Property Management + Repairs & Maintenance + Capital Expenditures + HOA Fees | 27% | -$1,862 | -$22,344 |
Cash Flow
| Monthly | Yearly | |
|---|---|---|
Net Operating Income (NOI)The income generated from a property after deducting all operating expenses but before deducting mortgage payments, taxes, and capital expenditures. Calculation:Gross Operating Income - Operating Expenses
Net operating income:
| $4,624 | $55,488 |
Mortgage PaymentThe fixed amount a borrower pays each month to repay a loan. It typically includes principal and interest (P&I) and may also cover property taxes, insurance, HOA fees, and PMI if escrowed. | -$5,679 | -$68,148 |
Cash FlowNet Operating Income (NOI) minus mortgage payments. Calculation:NOI - Mortgage Payments | -$1,055 | -$12,660 |