10872 Sabre Hill Drive
1 / 20

10872 Sabre Hill Drive # 282

C

Rancho Bernardo, CA 92128

$445,000
NEW — 2d

Soft Appraisal Value: $436,400 · 2.0% above estimate

Beds

1

Baths

1

Sqft

581

Year Built

1993

Days on Market

2

Property Type

Condo

HOA/mo

$450

MLS ID

260012137SD

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

Virtual Tour

About This Property

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

$3,275

Principal & Interest$2,250
Property Tax$445
Insurance$130
HOA$450
%($89,000)
%

Location

Loading map...

Investment Score

38C
Est. Monthly Rent
$2,190
Monthly Cashflow

Rent − PITIA

$-1,085
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,960

Mortgage (P+I)
$2,250
Cap Rate
0.78%
Cash-on-Cash
-26.42%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$4,735

NOI (Annual)
$3,486
Price-to-Rent

Lower = better for investors

16.9

* 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