12143 Stanwix

12143 Stanwix

C

Rancho Bernardo, CA 92128

$1,264,000

Soft Appraisal Value: $1,236,600 · 2.2% above estimate

Beds

3

Baths

2.5

Sqft

1,650

Year Built

1989

Days on Market

45

Property Type

Single Family

HOA/mo

$280

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. Bright and Airy Living room and Dining 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

$8,304

Principal & Interest$6,391
Property Tax$1,264
Insurance$369
HOA$280
%($252,800)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$4,859
Monthly Cashflow

Rent − PITIA

$-3,445
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,616

Mortgage (P+I)
$6,391
Cap Rate
0.74%
Cash-on-Cash
-26.66%
DSCR

Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$12,153

NOI (Annual)
$9,301
Price-to-Rent

Lower = better for investors

21.7

* 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