11335 Provencal Pl

Rancho Bernardo, CA 92128

$699,000

Soft Appraisal Value: $689,000 · 1.5% above estimate

Beds

Baths

Sqft

1,068

Year Built

1992

Days on Market

Property Type

Condo

HOA/mo

N/A

MLS ID

260008898SD

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

Virtual Tour

Mortgage Calculator

Est. Monthly Payment

$4,437

Principal & Interest$3,535

Property Tax$699

Insurance$204

Down Payment

%($139,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,430

Comp Average

$2,334

12015 Alta Carmel Ct

1bd / 1ba · 704 sqft · Condo

$425K

Est. $2,325/mo

12075 Alta Carmel Court

1bd / 1ba · 704 sqft · Condo

$425K

Est. $2,175/mo

17925 Caminito Pinero

1bd / 1ba · 817 sqft · Townhouse

$455K

Est. $2,535/mo

12280 Corte Sabio

1bd / 1ba · 898 sqft · Condo

$455K

Est. $2,514/mo

10872 Sabre Hill Drive

1bd / 1ba · 581 sqft · Condo

$445K

Est. $2,123/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

49B

Est. Monthly Rent

$3,430

Monthly Cashflow

Rent − PITIA

$-1,008

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,379

Mortgage (P+I)

$3,535

Cap Rate

1.98%

Cash-on-Cash

-20.42%

DSCR

Need ≥ 1.25 for DSCR loan

0.77

Break-even Rent

$6,520

NOI (Annual)

$13,867

Price-to-Rent

Lower = better for investors

17.0

* 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 Analysis Open Full Calculator