11753 Avenida Sivrita

11753 Avenida Sivrita

D

Rancho Bernardo, CA 92128

$1,495,000
NEW — 0d on market

Beds

3

Baths

2.5

Sqft

2,228

Year Built

1988

Days on Market

0

Property Type

Single Family

HOA/mo

$78

MLS ID

260005727SD

View on MLS

Description

Charming single-story home in the highly desirable Bernardo Heights community featuring an open floor plan, vaulted ceilings, and abundant natural light. The flexible layout offers great potential for multigenerational living, a home office, or additional income opportunities. The kitchen features granite countertops, stainless steel appliances, and rich dark wood cabinetry, and opens to a bright dining area surrounded by large windows. The adjoining living room features a cozy fireplace, creating an inviting space for everyday living and entertaining. The spacious primary suite boasts vaulted ceilings, luxury plank vinyl flooring, and a large walk-in closet. The primary bathroom offers dual sinks, a relaxing soaking tub, separate walk-in shower, and stylish tile flooring. Two additional bedrooms provide comfortable accommodations, while a converted front room makes an ideal home office, gym, or bonus space. The single-car garage has been converted into a bedroom with closet and carpeting. The two-car garage is currently carpeted and can function as additional living space while still retaining the operational garage door for easy conversion back to a traditional garage. Residents enjoy access to the Bernardo Heights Community Center with a heated Olympic-sized pool, tennis and pickleball courts, fitness center, sauna, and event facilities. Ideally located near top-rated Poway Unified schools, Carmel Mountain Ranch shopping, dining, and convenient freeway access.

Mortgage Calculator

Est. Monthly Payment

$9,569

Principal & Interest$7,560
Property Tax$1,495
Insurance$436
HOA$78
%($299,000)
%

Investment Score

1D
Est. Monthly Rent
$4,792
Monthly Cashflow

Rent − PITI − HOA

$-4,777
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,125

Mortgage (P+I)
$7,560
Cap Rate
0.35%
Cash-on-Cash
-19.17%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.50
Break-even Rent
$9,569

NOI (Annual)
$5,220
Price-to-Rent

Lower = better for investors

26.0

* 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 AnalysisOpen Full Calculator