10766 Sabre Hill Dr

10766 Sabre Hill Dr #258

D

Rancho Bernardo, CA 92128

$625,000

Soft Appraisal Value: $616,500 · 1.4% above estimate

Beds

2

Baths

2

Sqft

1,021

Year Built

1997

Days on Market

19

Property Type

Condo

HOA/mo

$365

MLS ID

260006216SD

Description

Welcome to this beautifully 2bed/2bath featuring an open floor plan filled with natural light. The stylish kitchen boasts crisp white cabinetry, modern appliances, and a seamless flow into the spacious living area complete with a cozy fireplace. Additional highlights include New appliances, in-unit laundry, and sliding glass doors leading to a private balcony — perfect for relaxing or entertaining. Enjoy access to resort-style amenities including a pool, spa, and fitness center. Conveniently located just off the I-15, this home offers easy access to top-rated schools, shopping, dining, and everything San Diego has to offer.

Mortgage Calculator

Est. Monthly Payment

$4,333

Principal & Interest$3,160
Property Tax$625
Insurance$182
HOA$365
%($125,000)
%

Investment Score

3D
Est. Monthly Rent
$2,835
Monthly Cashflow

Rent − PITIA

$-1,497
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,670

Mortgage (P+I)
$3,160
Cap Rate
0.94%
Cash-on-Cash
-25.63%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$6,303

NOI (Annual)
$5,881
Price-to-Rent

Lower = better for investors

18.4

* 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