31377 Los Rios St #64F, San Juan Capistrano, CA 92675 | Pending

Back to Search    
  • 31377 Los Rios St

31377 Los Rios St #64F

San Juan Capistrano, CA, 92675

Off-Market Call for Pricing

Call for Pricing
  • ☆☆☆☆☆★★★★★
    Five Stars
  • (0)
  • 3 Bedrooms
  • 1 Bathrooms
  • 1,012 Sq Ft
  • Unknown Sq Ft

Description

All new window, doors, floors, kitchen, bathrooms etc… Amazing home in SJC with two pools, big single car garage, private patio and so much more… This is a must see home!

  • 31377 Los Rios St
Loading map...

Amenities

Garage
Pool
Garden
Security System
Internet
Telephone
Heating
Fireplace
Balcony & Patio
TV / Cable
Laundry
Hardwood Floors
Spa
Air Conditioning
Solar Power
Floor Plan
Great Views
Natural Light
Quiet
Water View
Elevator
Guest Unit(s)
Furnished
220 Volt

Income

Rental Units


The income description goes here to explain

Expenses

Property Details

List Price $555,000
Property Type Condo/Co-Op
Usable Sqft 1,012
Number of Stories 1 stories
Parking Spots 1 spots
Year Built 1973
Last Sold Unknown
Sold Price Unknown
HOA Fees: $410
Association Name: Capistrano Villas
Association Amenities: Pool
APN # 93292064
MLS # PW24184970
Property ID 320827336
Lot Sqft 0
Zoning Unknown
Total Units 2
Days on Market 228
Original List Price $549,000
Date Updated April 09, 2025
Date Created September 05, 2024

Mortgage Center

$
%
Compare rates
%
Show Advance Options
CanvasJS.com
Your payment
$4,048
per month
CanvasJS.com
Estimated payment $4,048 /mo
Loan amount $555,000
Down payment $0
Interest rate 7.5%
Loan term 30 years
Taxes & insurance included? YES
Property tax 1.2%/YR
Homeowner's insurance $67/mo
HOA dues $0/mo

Payment Breakdown

CanvasJS.com
Your payment
$4,048
per month

Amortization

CanvasJS.com

Principal vs. interest

CanvasJS.com

Amortization Schedule

Over 360 months you will spend $841,676 in interest.
MONTH PRINCIPAL & INTEREST PRINCIPAL INTEREST PRINCIPAL REMAINING
1 $3,881 $412 $3,469 $554,588
2 $3,881 $415 $3,466 $554,173
3 $3,881 $417 $3,464 $553,756
4 $3,881 $420 $3,461 $553,335
5 $3,881 $423 $3,458 $552,913
6 $3,881 $425 $3,456 $552,488
7 $3,881 $428 $3,453 $552,060
8 $3,881 $431 $3,450 $551,629
9 $3,881 $433 $3,448 $551,196
10 $3,881 $436 $3,445 $550,760
11 $3,881 $439 $3,442 $550,321
12 $3,881 $441 $3,440 $549,879
13 $3,881 $444 $3,437 $549,435
14 $3,881 $447 $3,434 $548,988
15 $3,881 $450 $3,431 $548,538
16 $3,881 $453 $3,428 $548,086
17 $3,881 $455 $3,426 $547,630
18 $3,881 $458 $3,423 $547,172
19 $3,881 $461 $3,420 $546,711
20 $3,881 $464 $3,417 $546,247
21 $3,881 $467 $3,414 $545,780
22 $3,881 $470 $3,411 $545,310
23 $3,881 $473 $3,408 $544,837
24 $3,881 $476 $3,405 $544,361
25 $3,881 $479 $3,402 $543,882
26 $3,881 $482 $3,399 $543,401
27 $3,881 $485 $3,396 $542,916
28 $3,881 $488 $3,393 $542,428
29 $3,881 $491 $3,390 $541,937
30 $3,881 $494 $3,387 $541,443
31 $3,881 $497 $3,384 $540,947
32 $3,881 $500 $3,381 $540,446
33 $3,881 $503 $3,378 $539,943
34 $3,881 $506 $3,375 $539,437
35 $3,881 $510 $3,371 $538,927
36 $3,881 $513 $3,368 $538,415
37 $3,881 $516 $3,365 $537,899
38 $3,881 $519 $3,362 $537,380
39 $3,881 $522 $3,359 $536,857
40 $3,881 $526 $3,355 $536,332
41 $3,881 $529 $3,352 $535,803
42 $3,881 $532 $3,349 $535,270
43 $3,881 $536 $3,345 $534,735
44 $3,881 $539 $3,342 $534,196
45 $3,881 $542 $3,339 $533,654
46 $3,881 $546 $3,335 $533,108
47 $3,881 $549 $3,332 $532,559
48 $3,881 $553 $3,328 $532,006
49 $3,881 $556 $3,325 $531,450
50 $3,881 $559 $3,322 $530,891
51 $3,881 $563 $3,318 $530,328
52 $3,881 $566 $3,315 $529,762
53 $3,881 $570 $3,311 $529,192
54 $3,881 $574 $3,307 $528,618
55 $3,881 $577 $3,304 $528,041
56 $3,881 $581 $3,300 $527,460
57 $3,881 $584 $3,297 $526,876
58 $3,881 $588 $3,293 $526,288
59 $3,881 $592 $3,289 $525,696
60 $3,881 $595 $3,286 $525,101
61 $3,881 $599 $3,282 $524,502
62 $3,881 $603 $3,278 $523,899
63 $3,881 $607 $3,274 $523,292
64 $3,881 $610 $3,271 $522,682
65 $3,881 $614 $3,267 $522,067
66 $3,881 $618 $3,263 $521,449
67 $3,881 $622 $3,259 $520,827
68 $3,881 $626 $3,255 $520,202
69 $3,881 $630 $3,251 $519,572
70 $3,881 $634 $3,247 $518,938
71 $3,881 $638 $3,243 $518,301
72 $3,881 $642 $3,239 $517,659
73 $3,881 $646 $3,235 $517,013
74 $3,881 $650 $3,231 $516,364
75 $3,881 $654 $3,227 $515,710
76 $3,881 $658 $3,223 $515,052
77 $3,881 $662 $3,219 $514,390
78 $3,881 $666 $3,215 $513,724
79 $3,881 $670 $3,211 $513,054
80 $3,881 $674 $3,207 $512,379
81 $3,881 $679 $3,202 $511,701
82 $3,881 $683 $3,198 $511,018
83 $3,881 $687 $3,194 $510,331
84 $3,881 $691 $3,190 $509,639
85 $3,881 $696 $3,185 $508,944
86 $3,881 $700 $3,181 $508,244
87 $3,881 $704 $3,177 $507,539
88 $3,881 $709 $3,172 $506,830
89 $3,881 $713 $3,168 $506,117
90 $3,881 $718 $3,163 $505,399
91 $3,881 $722 $3,159 $504,677
92 $3,881 $727 $3,154 $503,950
93 $3,881 $731 $3,150 $503,219
94 $3,881 $736 $3,145 $502,483
95 $3,881 $740 $3,141 $501,742
96 $3,881 $745 $3,136 $500,997
97 $3,881 $750 $3,131 $500,248
98 $3,881 $754 $3,127 $499,493
99 $3,881 $759 $3,122 $498,734
100 $3,881 $764 $3,117 $497,970
101 $3,881 $769 $3,112 $497,201
102 $3,881 $773 $3,108 $496,428
103 $3,881 $778 $3,103 $495,650
104 $3,881 $783 $3,098 $494,866
105 $3,881 $788 $3,093 $494,078
106 $3,881 $793 $3,088 $493,285
107 $3,881 $798 $3,083 $492,487
108 $3,881 $803 $3,078 $491,684
109 $3,881 $808 $3,073 $490,876
110 $3,881 $813 $3,068 $490,063
111 $3,881 $818 $3,063 $489,245
112 $3,881 $823 $3,058 $488,422
113 $3,881 $828 $3,053 $487,594
114 $3,881 $834 $3,047 $486,760
115 $3,881 $839 $3,042 $485,921
116 $3,881 $844 $3,037 $485,077
117 $3,881 $849 $3,032 $484,228
118 $3,881 $855 $3,026 $483,374
119 $3,881 $860 $3,021 $482,514
120 $3,881 $865 $3,016 $481,648
121 $3,881 $871 $3,010 $480,778
122 $3,881 $876 $3,005 $479,901
123 $3,881 $882 $2,999 $479,020
124 $3,881 $887 $2,994 $478,133
125 $3,881 $893 $2,988 $477,240
126 $3,881 $898 $2,983 $476,342
127 $3,881 $904 $2,977 $475,438
128 $3,881 $910 $2,971 $474,528
129 $3,881 $915 $2,966 $473,613
130 $3,881 $921 $2,960 $472,692
131 $3,881 $927 $2,954 $471,766
132 $3,881 $932 $2,949 $470,833
133 $3,881 $938 $2,943 $469,895
134 $3,881 $944 $2,937 $468,951
135 $3,881 $950 $2,931 $468,001
136 $3,881 $956 $2,925 $467,045
137 $3,881 $962 $2,919 $466,083
138 $3,881 $968 $2,913 $465,115
139 $3,881 $974 $2,907 $464,141
140 $3,881 $980 $2,901 $463,161
141 $3,881 $986 $2,895 $462,174
142 $3,881 $992 $2,889 $461,182
143 $3,881 $999 $2,882 $460,183
144 $3,881 $1,005 $2,876 $459,178
145 $3,881 $1,011 $2,870 $458,167
146 $3,881 $1,017 $2,864 $457,150
147 $3,881 $1,024 $2,857 $456,126
148 $3,881 $1,030 $2,851 $455,096
149 $3,881 $1,037 $2,844 $454,059
150 $3,881 $1,043 $2,838 $453,016
151 $3,881 $1,050 $2,831 $451,966
152 $3,881 $1,056 $2,825 $450,910
153 $3,881 $1,063 $2,818 $449,847
154 $3,881 $1,069 $2,812 $448,778
155 $3,881 $1,076 $2,805 $447,702
156 $3,881 $1,083 $2,798 $446,619
157 $3,881 $1,090 $2,791 $445,529
158 $3,881 $1,096 $2,785 $444,433
159 $3,881 $1,103 $2,778 $443,330
160 $3,881 $1,110 $2,771 $442,219
161 $3,881 $1,117 $2,764 $441,102
162 $3,881 $1,124 $2,757 $439,978
163 $3,881 $1,131 $2,750 $438,847
164 $3,881 $1,138 $2,743 $437,709
165 $3,881 $1,145 $2,736 $436,563
166 $3,881 $1,152 $2,729 $435,411
167 $3,881 $1,160 $2,721 $434,251
168 $3,881 $1,167 $2,714 $433,084
169 $3,881 $1,174 $2,707 $431,910
170 $3,881 $1,182 $2,699 $430,729
171 $3,881 $1,189 $2,692 $429,540
172 $3,881 $1,196 $2,685 $428,343
173 $3,881 $1,204 $2,677 $427,139
174 $3,881 $1,211 $2,670 $425,928
175 $3,881 $1,219 $2,662 $424,709
176 $3,881 $1,227 $2,654 $423,483
177 $3,881 $1,234 $2,647 $422,248
178 $3,881 $1,242 $2,639 $421,006
179 $3,881 $1,250 $2,631 $419,757
180 $3,881 $1,258 $2,623 $418,499
181 $3,881 $1,265 $2,616 $417,234
182 $3,881 $1,273 $2,608 $415,960
183 $3,881 $1,281 $2,600 $414,679
184 $3,881 $1,289 $2,592 $413,390
185 $3,881 $1,297 $2,584 $412,093
186 $3,881 $1,305 $2,576 $410,787
187 $3,881 $1,314 $2,567 $409,474
188 $3,881 $1,322 $2,559 $408,152
189 $3,881 $1,330 $2,551 $406,822
190 $3,881 $1,338 $2,543 $405,483
191 $3,881 $1,347 $2,534 $404,137
192 $3,881 $1,355 $2,526 $402,782
193 $3,881 $1,364 $2,517 $401,418
194 $3,881 $1,372 $2,509 $400,046
195 $3,881 $1,381 $2,500 $398,665
196 $3,881 $1,389 $2,492 $397,276
197 $3,881 $1,398 $2,483 $395,878
198 $3,881 $1,407 $2,474 $394,471
199 $3,881 $1,416 $2,465 $393,055
200 $3,881 $1,424 $2,457 $391,631
201 $3,881 $1,433 $2,448 $390,198
202 $3,881 $1,442 $2,439 $388,755
203 $3,881 $1,451 $2,430 $387,304
204 $3,881 $1,460 $2,421 $385,844
205 $3,881 $1,469 $2,412 $384,374
206 $3,881 $1,479 $2,402 $382,896
207 $3,881 $1,488 $2,393 $381,408
208 $3,881 $1,497 $2,384 $379,911
209 $3,881 $1,507 $2,374 $378,404
210 $3,881 $1,516 $2,365 $376,888
211 $3,881 $1,525 $2,356 $375,363
212 $3,881 $1,535 $2,346 $373,828
213 $3,881 $1,545 $2,336 $372,283
214 $3,881 $1,554 $2,327 $370,729
215 $3,881 $1,564 $2,317 $369,165
216 $3,881 $1,574 $2,307 $367,591
217 $3,881 $1,584 $2,297 $366,008
218 $3,881 $1,593 $2,288 $364,414
219 $3,881 $1,603 $2,278 $362,811
220 $3,881 $1,613 $2,268 $361,197
221 $3,881 $1,624 $2,257 $359,574
222 $3,881 $1,634 $2,247 $357,940
223 $3,881 $1,644 $2,237 $356,296
224 $3,881 $1,654 $2,227 $354,642
225 $3,881 $1,664 $2,217 $352,978
226 $3,881 $1,675 $2,206 $351,303
227 $3,881 $1,685 $2,196 $349,617
228 $3,881 $1,696 $2,185 $347,921
229 $3,881 $1,706 $2,175 $346,215
230 $3,881 $1,717 $2,164 $344,498
231 $3,881 $1,728 $2,153 $342,770
232 $3,881 $1,739 $2,142 $341,031
233 $3,881 $1,750 $2,131 $339,282
234 $3,881 $1,760 $2,121 $337,521
235 $3,881 $1,771 $2,110 $335,750
236 $3,881 $1,783 $2,098 $333,967
237 $3,881 $1,794 $2,087 $332,173
238 $3,881 $1,805 $2,076 $330,368
239 $3,881 $1,816 $2,065 $328,552
240 $3,881 $1,828 $2,053 $326,725
241 $3,881 $1,839 $2,042 $324,886
242 $3,881 $1,850 $2,031 $323,035
243 $3,881 $1,862 $2,019 $321,173
244 $3,881 $1,874 $2,007 $319,300
245 $3,881 $1,885 $1,996 $317,414
246 $3,881 $1,897 $1,984 $315,517
247 $3,881 $1,909 $1,972 $313,608
248 $3,881 $1,921 $1,960 $311,687
249 $3,881 $1,933 $1,948 $309,754
250 $3,881 $1,945 $1,936 $307,809
251 $3,881 $1,957 $1,924 $305,852
252 $3,881 $1,969 $1,912 $303,882
253 $3,881 $1,982 $1,899 $301,901
254 $3,881 $1,994 $1,887 $299,907
255 $3,881 $2,007 $1,874 $297,900
256 $3,881 $2,019 $1,862 $295,881
257 $3,881 $2,032 $1,849 $293,849
258 $3,881 $2,044 $1,837 $291,805
259 $3,881 $2,057 $1,824 $289,748
260 $3,881 $2,070 $1,811 $287,677
261 $3,881 $2,083 $1,798 $285,594
262 $3,881 $2,096 $1,785 $283,498
263 $3,881 $2,109 $1,772 $281,389
264 $3,881 $2,122 $1,759 $279,267
265 $3,881 $2,136 $1,745 $277,131
266 $3,881 $2,149 $1,732 $274,982
267 $3,881 $2,162 $1,719 $272,820
268 $3,881 $2,176 $1,705 $270,644
269 $3,881 $2,189 $1,692 $268,455
270 $3,881 $2,203 $1,678 $266,252
271 $3,881 $2,217 $1,664 $264,035
272 $3,881 $2,231 $1,650 $261,804
273 $3,881 $2,245 $1,636 $259,559
274 $3,881 $2,259 $1,622 $257,300
275 $3,881 $2,273 $1,608 $255,027
276 $3,881 $2,287 $1,594 $252,740
277 $3,881 $2,301 $1,580 $250,439
278 $3,881 $2,316 $1,565 $248,123
279 $3,881 $2,330 $1,551 $245,793
280 $3,881 $2,345 $1,536 $243,448
281 $3,881 $2,359 $1,522 $241,089
282 $3,881 $2,374 $1,507 $238,715
283 $3,881 $2,389 $1,492 $236,326
284 $3,881 $2,404 $1,477 $233,922
285 $3,881 $2,419 $1,462 $231,503
286 $3,881 $2,434 $1,447 $229,068
287 $3,881 $2,449 $1,432 $226,619
288 $3,881 $2,465 $1,416 $224,155
289 $3,881 $2,480 $1,401 $221,675
290 $3,881 $2,496 $1,385 $219,179
291 $3,881 $2,511 $1,370 $216,668
292 $3,881 $2,527 $1,354 $214,141
293 $3,881 $2,543 $1,338 $211,598
294 $3,881 $2,559 $1,322 $209,040
295 $3,881 $2,575 $1,307 $206,465
296 $3,881 $2,591 $1,290 $203,875
297 $3,881 $2,607 $1,274 $201,268
298 $3,881 $2,623 $1,258 $198,645
299 $3,881 $2,639 $1,242 $196,005
300 $3,881 $2,656 $1,225 $193,350
301 $3,881 $2,673 $1,208 $190,677
302 $3,881 $2,689 $1,192 $187,988
303 $3,881 $2,706 $1,175 $185,282
304 $3,881 $2,723 $1,158 $182,559
305 $3,881 $2,740 $1,141 $179,819
306 $3,881 $2,757 $1,124 $177,061
307 $3,881 $2,774 $1,107 $174,287
308 $3,881 $2,792 $1,089 $171,495
309 $3,881 $2,809 $1,072 $168,686
310 $3,881 $2,827 $1,054 $165,860
311 $3,881 $2,844 $1,037 $163,015
312 $3,881 $2,862 $1,019 $160,153
313 $3,881 $2,880 $1,001 $157,273
314 $3,881 $2,898 $983 $154,375
315 $3,881 $2,916 $965 $151,459
316 $3,881 $2,934 $947 $148,524
317 $3,881 $2,953 $928 $145,572
318 $3,881 $2,971 $910 $142,600
319 $3,881 $2,990 $891 $139,611
320 $3,881 $3,008 $873 $136,602
321 $3,881 $3,027 $854 $133,575
322 $3,881 $3,046 $835 $130,529
323 $3,881 $3,065 $816 $127,464
324 $3,881 $3,084 $797 $124,379
325 $3,881 $3,104 $777 $121,276
326 $3,881 $3,123 $758 $118,153
327 $3,881 $3,143 $738 $115,010
328 $3,881 $3,162 $719 $111,848
329 $3,881 $3,182 $699 $108,666
330 $3,881 $3,202 $679 $105,464
331 $3,881 $3,222 $659 $102,242
332 $3,881 $3,242 $639 $99,000
333 $3,881 $3,262 $619 $95,738
334 $3,881 $3,283 $598 $92,455
335 $3,881 $3,303 $578 $89,152
336 $3,881 $3,324 $557 $85,828
337 $3,881 $3,345 $536 $82,484
338 $3,881 $3,365 $516 $79,118
339 $3,881 $3,387 $494 $75,732
340 $3,881 $3,408 $473 $72,324
341 $3,881 $3,429 $452 $68,895
342 $3,881 $3,450 $431 $65,445
343 $3,881 $3,472 $409 $61,973
344 $3,881 $3,494 $387 $58,479
345 $3,881 $3,516 $366 $54,964
346 $3,881 $3,537 $344 $51,426
347 $3,881 $3,560 $321 $47,867
348 $3,881 $3,582 $299 $44,285
349 $3,881 $3,604 $277 $40,681
350 $3,881 $3,627 $254 $37,054
351 $3,881 $3,649 $232 $33,404
352 $3,881 $3,672 $209 $29,732
353 $3,881 $3,695 $186 $26,037
354 $3,881 $3,718 $163 $22,319
355 $3,881 $3,742 $139 $18,577
356 $3,881 $3,765 $116 $14,812
357 $3,881 $3,788 $93 $11,024
358 $3,881 $3,812 $69 $7,212
359 $3,881 $3,836 $45 $3,376
360 $3,881 $3,860 $21 $0


Our powerful mortgage calculator tools helps you estimate your potential mortgage payment on the purchase of a property. Use our tool to find the ideal combination of interest rates, downpayment and real estate purchase price to see the payment that best suits you. Please consult a licensed loan officer to be pre-approved for financing options.

Listing Provided By

Sidney Marzioli an agent of . Lic #02079694


© 2025 CRMLS. All rights reserved. Some listings on this website are from CRMLS as of April 09, 2025 The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.



Similar Properties

Robert Crawford
Robert Crawford
Real Estate Broker
Santa Monica, CA
WE ARE REALTY PARTNER
5
  • Five Stars
7 Reviews
  • 69Sales
  • 16Listings
  • 36Posts
Contact Agent

Write an Offer
Love This Property

people love this property

Love This Property

Robert Crawford

Robert Crawford

REAL ESTATE AGENT
Real Estate
Clients
Services
Business
Company
  • WE ARE REALTY
  • (310) 363-0452

  • 2708 Wilshire Blvd #197

    Santa Monica, CA 90403

    California ## 01956587

    Florida #CQ1065233

equal-house-logo-real-estate-los-angeles
WE ARE REALTY
Copyright © 2025 Sitemap

Mpgyi