11986 Tivoli Park
1 / 20

11986 Tivoli Park #3

C

Rancho Bernardo, CA 92128

$739,000
NEW — 0d

Beds

2

Baths

2

Sqft

1,076

Year Built

1994

Days on Market

0

Property Type

Condo

HOA/mo

$515

MLS ID

260014342SD

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

About This Property

Welcome home to this move-in ready end-unit townhome in the desirable Collage community of Carmel Mountain Ranch showcasing panoramic views. Freshly painted throughout, this light and bright home features new tile flooring, new carpet, and a functional floor plan designed for comfortable living. The spacious primary suite includes a large walk-in closet, an updated en-suite bath with a beautifully remodeled walk-in shower, and a sliding glass door providing direct access to the private patio. Additional highlights include full-size indoor laundry and an attached two-car garage. Residents enjoy access to the community pool, spa, and playground. Conveniently located near top-rated schools, shopping, dining, parks, and easy freeway access. A wonderful opportunity to enjoy all that Carmel Mountain Ranch has to offer! Welcome home to this move-in ready end-unit townhome in the desirable Collage community of Carmel Mountain Ranch showcasing panoramic views. Freshly painted throughout, this light and bright home features new tile flooring, new carpet, and a functional floor plan designed for comfortable living. The spacious primary suite includes a large walk-in closet, an updated en-suite bath with a beautifully remodeled walk-in shower, and a sliding glass door providing direct access to the private patio. Additional highlights include full-size indoor laundry and an attached two-car garage. Residents enjoy access to the community pool, spa, and playground. Conveniently located near top-rated schools, shopping, dining, parks, and easy freeway access. A wonderful opportunity to enjoy all that Carmel Mountain Ranch has to offer!

Mortgage Calculator

Est. Monthly Payment

$5,206

Principal & Interest$3,737
Property Tax$739
Insurance$216
HOA$515
%($147,800)
%

Location

Loading map...

Investment Score

13D
Est. Monthly Rent
$2,739
Monthly Cashflow

Rent − PITIA

$-2,468
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,714

Mortgage (P+I)
$3,737
Cap Rate
0.04%
Cash-on-Cash
-30.15%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$7,562

NOI (Annual)
$278
Price-to-Rent

Lower = better for investors

22.5

* 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