11842 Paseo Lucido

11842 Paseo Lucido

D

Rancho Bernardo, CA 92128

$599,000
NEW — 3d on market

Beds

2

Baths

2

Sqft

1,234

Year Built

1985

Days on Market

3

Property Type

Condo

HOA/mo

$560

MLS ID

260005395SD

Description

**RARE Opportunity**Last sale in this complex was in January 2025. No age restrictions. Hardwood floors in the living room and dining area; dining area features full wall length closet enclosed by sliding, floor to ceiling, mirrored closet door; fireplace and wet bar in the living room; stacked washer/dryer closet; detached 1-car garage, with exterior driveway parking space; mountain view from the patio and dining area; near pool and guest parking.

Mortgage Calculator

Est. Monthly Payment

$4,363

Principal & Interest$3,029
Property Tax$599
Insurance$175
HOA$560
%($119,800)
%

Investment Score

7D
Est. Monthly Rent
$3,057
Monthly Cashflow

Rent − PITI − HOA

$-1,306
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,508

Mortgage (P+I)
$3,029
Cap Rate
1.04%
Cash-on-Cash
-13.08%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$4,363

NOI (Annual)
$6,249
Price-to-Rent

Lower = better for investors

16.3

* 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