11937 Mil Pitrero Rd
1 / 20

11937 Mil Pitrero Rd

C

Rancho Bernardo, CA 92128

$1,750,000
NEW — 3d

Beds

5

Baths

3

Sqft

2,645

Year Built

1998

Days on Market

3

Property Type

Single Family

HOA/mo

$76

MLS ID

260015514SD

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

Virtual Tour

About This Property

FABULOUS Family Home Boasting Over $270,000 in Upgrades (see attached document) located on Cul-De-Sac street*Improvements incl: Spectacular Kitchen (21) featuring 36" Wolf Gas Range/Oven, Bosch Frig & Dishwasher, Kitchen Aide Microwave, HUGE Island, Incredible Cabinet Storage & Built-Ins, Decorator Tile Backsplash, and on and on*ALL 3 bathrooms Remodeled (20/21)*ALL New HVAC System (22)*New Spa Equipment (25)*High End Laminate Flooring (21)*Family Room Enhanced w/Fireplace Features (21)* Fresh Paint Exterior and Interior (24)*New Water Heater (22)*Whole House Carbon Filter Water System (23)*Oversized Refreshing Spa*120' Gazebo (20)*Bed/Bath Down*Award Winning Poway Unified Schools

Mortgage Calculator

Est. Monthly Payment

$11,185

Principal & Interest$8,849
Property Tax$1,750
Insurance$510
HOA$76
%($350,000)
%

Location

Loading map...

Investment Score

6D
Est. Monthly Rent
$6,125
Monthly Cashflow

Rent − PITIA

$-5,060
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,927

Mortgage (P+I)
$8,849
Cap Rate
0.63%
Cash-on-Cash
-27.18%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$16,420

NOI (Annual)
$11,063
Price-to-Rent

Lower = better for investors

23.8

* 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