10872 Sabre Hill Drive
1 / 20

10872 Sabre Hill Drive # 282

B

Rancho Bernardo, CA 92128

$439,000

Soft Appraisal Value: $431,800 · 1.7% above estimate

Beds

1

Baths

1

Sqft

581

Year Built

1993

Days on Market

50

Property Type

Condo

HOA/mo

$450

MLS ID

260012137SD

This property is in Rancho Bernardo (92128). View neighborhood stats →

Virtual Tour

About This Property

Price adjusted by $6000 on June 17. Turnkey and beautifully renovated upper unit in Sabre Spring's Hilltop Community. One bedroom and one bathroom, assigned carport parking space (# 158), spacious kitchen, private laundry (also community laundry is available), pool, spa, lots of beautifully landscaped grounds. Excellent location in the complex and open view! Located very close to the gym and workout room and the pool and spa. VA Approved complex. HOA includes common area maintenance, exterior building maintenance, limited insurance, trash and water.

Mortgage Calculator

Est. Monthly Payment

$3,237

Principal & Interest$2,220
Property Tax$439
Insurance$128
HOA$450
%($87,800)
%

Location

Loading map...

Investment Score

40C
Est. Monthly Rent
$2,203
Monthly Cashflow

Rent − PITIA

$-1,034
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,906

Mortgage (P+I)
$2,220
Cap Rate
0.86%
Cash-on-Cash
-26.05%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$4,679

NOI (Annual)
$3,762
Price-to-Rent

Lower = better for investors

16.6

* 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