12003 World Trade
1 / 20

12003 World Trade #3

D

Rancho Bernardo, CA 92128

$999,000
NEW — 7d

Soft Appraisal Value: $981,400 · 1.8% above estimate

Beds

3

Baths

3

Sqft

1,572

Year Built

1995

Days on Market

7

Property Type

Townhouse

HOA/mo

$435.6

MLS ID

260011786SD

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

Virtual Tour

About This Property

Live near it all with everything you need at your fingertips. This Carmel Mountain Ranch townhome puts you just minutes from everything that makes daily life easier and more enjoyable. Costco runs, Trader Joe’s, coffee stops, restaurants, shopping, entertainment, and quick freeway access are all right around the corner, making this location hard to beat. Inside, the home feels bright and welcoming, with high ceilings in the living room upon entering, natural light, and rich cherry wood floors that bring warmth and character to the space. Upstairs features two spacious primary suites, each with its own private bathroom, giving everyone a little extra comfort and privacy. Need extra flexibility? The downstairs bonus room works perfectly as a home office, guest room, gym, or optional third bedroom. There’s also an in unit laundry room and an attached two car garage with extra storage, something you’ll definitely appreciate. Outside, enjoy your own private patio for morning coffee, dinner outside, or simply winding down at the end of the day. The community pool and spa are just steps away, giving the neighborhood a relaxed resort style feel without the maintenance. Comfortable, functional, and incredibly well located. Don’t let your busy schedule keep you from seeing this home because... if you do, you will regret not making it yours!

Mortgage Calculator

Est. Monthly Payment

$6,777

Principal & Interest$5,051
Property Tax$999
Insurance$291
HOA$436
%($199,800)
%

Location

Loading map...

Investment Score

9D
Est. Monthly Rent
$3,872
Monthly Cashflow

Rent − PITIA

$-2,905
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,628

Mortgage (P+I)
$5,051
Cap Rate
0.51%
Cash-on-Cash
-27.80%
DSCR

Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$9,883

NOI (Annual)
$5,080
Price-to-Rent

Lower = better for investors

21.5

* 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