12094 Caminito Campana San Diego

12094 Caminito Campana San Diego

D

, CA 92128

$575,000

Beds

2

Baths

2

Sqft

1,189

Year Built

1974

Days on Market

162

Property Type

Condo

HOA/mo

$480

MLS ID

250039620SD

Description

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.

Mortgage Calculator

Est. Monthly Payment

$4,130

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

Investment Score

9D
Est. Monthly Rent

Market Rent Estimate

$3,121
Monthly Cashflow

Rent − PITI − HOA

$-1,010
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,207

Mortgage (P+I)
$2,908
Cap Rate
1.46%
Cash-on-Cash
-10.53%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.07
Break-even Rent
$4,131

NOI (Annual)
$8,412
Price-to-Rent

Lower = better for investors

15.4

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator