12032 Royal Birkdale Row

12032 Royal Birkdale Row

D

Rancho Bernardo, CA 92128

$1,075,000

Soft Appraisal Value: $861,900 · 24.7% above estimate

Beds

4

Baths

3

Sqft

1,993

Year Built

1986

Days on Market

53

Property Type

Townhouse

HOA/mo

$765

MLS ID

260002732SD

Description

Welcome to this rare 4 bedroom, 3 bath residence located in the highly desirable all ages Masters Hill community of Rancho Bernardo. Gorgeous golf course views! MANY UPGRADES! New paint and flooring, dual-pane windows, recently replaced AC, furnace, water heater, garage door, microwave, alarm system and more! Home has 2 fireplaces and 2 beautiful balconies. One bedroom and full bath located on the first floor. Dining room and breakfast nook off of the kitchen. Come see!

Mortgage Calculator

Est. Monthly Payment

$7,589

Principal & Interest$5,436
Property Tax$1,075
Insurance$314
HOA$765
%($215,000)
%

Investment Score

0D
Est. Monthly Rent
$3,923
Monthly Cashflow

Rent − PITI − HOA

$-3,667
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,465

Mortgage (P+I)
$5,436
Cap Rate
-0.03%
Cash-on-Cash
-30.50%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$11,020

NOI (Annual)
$-349
Price-to-Rent

Lower = better for investors

22.8

* 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