Taxes, insurance and the HOA fee are this listing's actual figures ($548/mo combined), not an estimate — so this is stricter, and lower, than a ZIP-level DSCR. On a purchase price of $489,257 (as of August 2026) with 20% down, the loan is $391,406. Rate, term and costs are the published assumptions, not a quote — your actual payment depends on your credit, reserves, entity structure and the appraisal.
Listing facts
Revenue comparables8 · High confidence
ListedApr 16, 2026
Days on market118
StatusActive
Revenue comps8
ConfidenceHigh
Let's polish these numbers
Send it over and we'll tell you how DSCR and all loans pencil for this property and show you the whole market too — no cost, no credit pull.
Prefer to talk now? Call or text Chad: 858-353-8331.
