12280 Corte Sabio
1 / 20

12280 Corte Sabio #4207

C

Rancho Bernardo, CA 92128

$455,000

Soft Appraisal Value: $443,800 · 2.5% above estimate

Beds

1

Baths

1

Sqft

898

Year Built

1986

Days on Market

50

Property Type

Condo

HOA/mo

$645

MLS ID

NDP2603079

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

Virtual Tour

About This Property

HUGE PRICE REDUCTION!!! Welcome to the beautifully upgraded 1 bedroom 1 bath condo in the highly desirable Bernardo Greens in the Rancho Bernardo community. Perfectly located near shopping, dining, and freeway access, this home offers both comfort & convenience. Inside you'll find modern upgrades including quartz countertops, white shaker style cabinets, newer patio door & windows, newer A/C unit, newer water heater, newer fixtures in kitchen & bath & newer toilet plus the convenience of an in-unit washer/dryer. The unit is on the second floor with elevator access. A detached 1 car garage adds extra storage & parking ease. As part of the HOA, you'll enjoy access to the exclusive Bernardo Heights Community Center, featuring a clubhouse, pools, tennis courts, fitness room, billiards, BBQ area, playground & relaxing outdoor spaces.

Mortgage Calculator

Est. Monthly Payment

$3,533

Principal & Interest$2,301
Property Tax$455
Insurance$133
HOA$645
%($91,000)
%

Location

Loading map...

Investment Score

38C
Est. Monthly Rent
$2,482
Monthly Cashflow

Rent − PITIA

$-1,052
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,002

Mortgage (P+I)
$2,301
Cap Rate
0.79%
Cash-on-Cash
-26.40%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$5,082

NOI (Annual)
$3,588
Price-to-Rent

Lower = better for investors

15.3

* 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