Work with a dedicated Real Estate Advisor who will take your financial preferences and help you select and acquire properties that fit your criteria. Learn more

14018 Twin Peaks Road Poway, CA 92064

4 Beds 2 Baths 1,799 sqft Built 1974

$879,000

List Price

$3,220

$3K - $3.5K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
February 18, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1974
  • Price/Sqft : $488.60
  • 5 Days on Market
  • MLS # : 210004200
  • Updated Date : 02/18/2021 at 16:16
CONSTRUCTION
  • Beds : 4
  • Floor Size : 1,799 sqft
  • Baths : 2 full
Listing Agent

Halcyon

Listing Agent's Description

Beautiful single story home. Modern kitchen, spacious living room with vaulted ceilings, and 2 fire places. Recently upgraded bathrooms and new LVP flooring throughout. Spacious master bedroom with direct access to the backyard. Enjoy the salt water pool, jacuzzi and multiple citrus trees. Pool has new filter, pump and heater. Updated irrigation and sprinkler system. 3 car garage with a Nema 14/50 outlet for your electric car. RV parking. PUSD, steps away from Twin Peaks MS. Close to shopping & restaurants.

SEE MORE

MARKET HIGHLIGHTS

  • Headquarters to several Fortune 500 companies: Amgen, Farmers Insurance, Walt Disney, Avery Dennison, Activision Blizzard, CBRE Group, Edison International, Molina Healthcare, First American Financial, Pacific Life, Qualcomm and Sempra Energy (Fortune, 2018)
  • Southern California produces more technology PhDs per year than any other region in the country and many of the higher educated students stay within Souther California contributing to readily available workforce skills making the area more attractive than Silicon Valley (BCG, 2018)
  • As part of Southern California area, San Diego market inherits all the benefits from the area.
  • Southern California area contributes to 55.3% of California state economy i.e. Gross State Product (USMayors.org, 2018)
  • The area has major technology nodes of excellence: Los Angeles (Media and entertainment); Pasadena (High-tech engineering, data analytics); Riverside (Agtech, transportation/ distribution); San Diego (Healthcare, biotech, wireless communications); Irvine (Medtech, cyber security); El Segundo (Aerospace and defense IT, space transport) [BCG, 2018]
  • Southern California has 58.7% labor force participation rate; within this area, Los Angeles metro has 62.3% labor force participation rate (USMayors.org, 2018)
  • Southern California's economy is worth $1.58 trillion in Gross Metro Product and projected to grow to $1.67 trillion (USMayors.org, 2018)

PRICE & RENT TRENDS

Neighborhood: Poway

NeighborhoodNIR Market*CityMarket2010Year20002019250k300k350k400k450k500k550k600k650k700k750kPrice in $240k754k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Neighborhood: Poway

NeighborhoodNIR Market*CityMarket2010Year2000 Q42019 Q218002000220024002600280030003200Rent in $16273384

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Tierra Bonita Elementary School Primary Regular 489 20 6
Twin Peaks Middle School Middle Regular 1,192 46 7
Poway High School High Regular 2,252 82 9

Tierra Bonita Elementary School

  • Education Level: Primary
  • # of students: 489
  • # of teachers: 20
6
GreatSchools Rating

Twin Peaks Middle School

  • Education Level: Middle
  • # of students: 1,192
  • # of teachers: 46
7
GreatSchools Rating

Poway High School

  • Education Level: High
  • # of students: 2,252
  • # of teachers: 82
9
GreatSchools Rating
 

$791,100$966,900$879,000

PURCHASE PRICE

$2,898$3,542$3,220

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,220
EXPENSES Loan Payment -$3,053
Property Tax -$822
Property Insurance -$72
Property Management Fees -$129
CASH FLOW
-$857

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 14% of earned rent to cover both maintenance and periods of vacancy.

$879,000

PROJECTED PRICE

$3,220

PROJECTED RENT

0.37%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 4.41%
Appreciation Year (1-5) 5.4%
Maintenance Year (1-5) 8.00%
Vacancy 5.56%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M

PROJECTED ANNUAL CASH FLOW

11530-$15k-$10k-$5.0k$0.0$5.0k$10k$15k$20k$25k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$238,685

INVESTMENT

$238,685

Down Payment
$219,750
Rehab Estimate
$5,750
Closing Costs
$13,185

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 60% down payment or higher enables the proceeds from the asset to cover all costs.

$3,053

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $219,750
Loan Amount $659,250
See What Happens When You Reinvest Cash Flow

1.67

YEARS SAVED

$9,589

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $0

    LIST RENT
  • $0

    LIST RENT PER SQFT
  • $3,274

    COMP ESTIMATED VALUE
  • $1.82

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,7953$2,8504$3,6005$3,750
$3,750
RENT COMPS ANALYSIS
  • 14018 Twin Peaks Road Poway, CA 1
    • 4 beds 2 baths ∙ 1,799 Sqft ∙ Built 1974 4 beds 2 baths ∙ 1,799 Sqft ∙ Built 1974
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 13918 Putney Road Poway, CA 2
    • 3 beds 2 baths ∙ 1,700 Sqft ∙ Built 1980 3 beds 2 baths ∙ 1,700 Sqft ∙ Built 1980
    LEASED 10/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,795
    • $1.64
    •  
  • 13291 Creekside Lane Poway, CA 3
    • 3 beds 3 baths ∙ 1,579 Sqft ∙ Built 1994 3 beds 3 baths ∙ 1,579 Sqft ∙ Built 1994
    LEASED 07/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,850
    • $1.80
    •  
  • 14516 Twin Peaks Rd Poway, CA 4
    • 4 beds 2 baths ∙ 1,880 Sqft ∙ Built 1975 4 beds 2 baths ∙ 1,880 Sqft ∙ Built 1975
    LEASED 11/24/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,600
    • $1.91
    •  
  • 14747 Dash Way Poway, CA 5
    • 4 beds 2 baths ∙ 1,941 Sqft ∙ Built 1975 4 beds 2 baths ∙ 1,941 Sqft ∙ Built 1975
    LEASED 05/11/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,750
    • $1.93
    •  
PROPERTY LISTING DETAILS
Norma Aguilar
1.858.254.2694
Halcyon
1.866.250.5610
San Diego MLS ( SDMLS)
MLS #: 210004200
Last Updated: 02/18/2021
BESbswy