12094 Caminito Campana
1 / 20

12094 Caminito Campana

C

Rancho Bernardo, CA 92128

$575,000

Soft Appraisal Value: $563,800 · 2.0% above estimate

Beds

2

Baths

2

Sqft

1,189

Year Built

1974

Days on Market

213

Property Type

Condo

HOA/mo

$480

MLS ID

250039620SD

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

Virtual Tour

About This Property

Location!Location! Location! This lovely condo in the heart of Rancho Bernardo enjoys sweeping golf course views of the 14th fairway! Check out the photos! 2 Bedroom 2 Ba unit features living room gas fireplace, updated windows, AMPLE storage, neutral decor PLUS convenient full size laundry within a hall bi-fold closet! Washer, Dryer and Refrigerator Convey. Easy care Corian kitchen counters, sink with reverse osmosis unit. Carport parking with locking, shelved storage closet. Guests park in uncovered spaces. Residents of Campana Villas can enjoy the myriad of amenities of the RB Swim & Tennis Club at the choice of two levels of usage per household. Per HOA 2 pets @ 25lbs.

Mortgage Calculator

Est. Monthly Payment

$4,130

Principal & Interest$2,908
Property Tax$575
Insurance$168
HOA$480
%($115,000)
%

Location

Loading map...

Investment Score

41C
Est. Monthly Rent
$3,016
Monthly Cashflow

Rent − PITIA

$-1,115
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,287

Mortgage (P+I)
$2,908
Cap Rate
1.29%
Cash-on-Cash
-23.87%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$5,987

NOI (Annual)
$7,442
Price-to-Rent

Lower = better for investors

15.9

* 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