11149 Catarina Lane
1 / 20

11149 Catarina Lane #87

D

Rancho Bernardo, CA 92128

$739,000
NEW — 3d

Soft Appraisal Value: $722,600 · 2.3% above estimate

Beds

2

Baths

2

Sqft

1,092

Year Built

2005

Days on Market

3

Property Type

Condo

HOA/mo

$375

MLS ID

PTP2604319

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

Virtual Tour

About This Property

Welcoming ground level unit in the desirable Sabre Springs Neighborhood / Savannah Terrace Community. Poway Unified School District. This bright and spacious home features 2 bedrooms, 2 full baths, living room with fireplace, attached 2-car garage that leads directly into the home, and patio area. Tile flooring throughout the home and recently painted (walls, ceilings, floor boards, crown molding). Additional highlights include central A/C, a laundry room with built-in desk/cabinetry, built-in custom closets for both rooms, built-in custom office for 2nd bedroom. Residents enjoy access to resort style amenities including a pool, spa, sauna, gym, tennis/racquetball courts, media room, barbeque area, playground and clubhouse. This desirable home is near shopping, dining, parks, and freeway access.

Mortgage Calculator

Est. Monthly Payment

$5,066

Principal & Interest$3,737
Property Tax$739
Insurance$216
HOA$375
%($147,800)
%

Location

Loading map...

Investment Score

27D
Est. Monthly Rent
$3,253
Monthly Cashflow

Rent − PITIA

$-1,814
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,178

Mortgage (P+I)
$3,737
Cap Rate
0.91%
Cash-on-Cash
-25.80%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$7,380

NOI (Annual)
$6,708
Price-to-Rent

Lower = better for investors

18.9

* 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