12143 Stanwix
1 / 20

12143 Stanwix

D

Rancho Bernardo, CA 92128

$1,304,000
NEW — 0d

Soft Appraisal Value: $1,268,200 · 2.8% above estimate

Beds

3

Baths

2.5

Sqft

1,650

Year Built

1989

Days on Market

0

Property Type

Single Family

HOA/mo

$263

MLS ID

WS26097242

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

About This Property

Well maintained cozy home located in a cul-de-sac. Convenient direct access from garage to kitchen. Upgraded Kitchen cabinets with Granite countertop and Stainless Steel appliances included. Bright and Airy Living room and Dinning area. All new Windows and Patio doors. All Bedrooms upstairs with upgraded bathroom vanities, countertops and flooring. Quality wood flooring throughout the house. Award Winning School District. Close to Shopping Center, Schools, Parks, Freeways... Community Pool and Spa.

Mortgage Calculator

Est. Monthly Payment

$8,541

Principal & Interest$6,594
Property Tax$1,304
Insurance$380
HOA$263
%($260,800)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$4,560
Monthly Cashflow

Rent − PITIA

$-3,981
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,116

Mortgage (P+I)
$6,594
Cap Rate
0.44%
Cash-on-Cash
-28.14%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$12,503

NOI (Annual)
$5,730
Price-to-Rent

Lower = better for investors

23.8

* 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