12424 Rios Road
1 / 20

12424 Rios Road

D

Rancho Bernardo, CA 92128

$639,900
NEW — 1d on market

Beds

2

Baths

2

Sqft

1,120

Year Built

1965

Days on Market

1

Property Type

Condo

HOA/mo

$672

MLS ID

260008087SD

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

About This Property

This charming total remodel with stunning fireplace is move in ready in the 55+ retirement community of Seven Oaks, offering the perfect blend of tranquility and convenience. Step into your thoughtfully renovated residence with a 150 sq. ft sunroom not included in main square footage that could be used as a den, family room or office with it's own entrance you can use this space for guests. Where modern updates harmonize seamlessly with the timeless appeal of the neighborhood. The careful remodel ensures that your home suits both contemporary lifestyles and the comfort you desire during retirement. The standout feature of this home is its prime location, which opens up to a picturesque green space. Imagine waking up to the sight of lush trees and the soothing sounds of nature right in your backyard. It’s the perfect spot for relaxing on your patio. Whether it’s a round of golf, a visit to the community center, or a stroll to nearby shops and restaurants, you’ll find everything you need right at your doorstep. In Rancho Bernardo’s Seven Oaks, you’re not just finding a home; you’re embracing a lifestyle of comfort, convenience, and community. Don’t miss the opportunity to call this remodeled gem your retirement sanctuary.

Mortgage Calculator

Est. Monthly Payment

$4,734

Principal & Interest$3,236
Property Tax$640
Insurance$187
HOA$672
%($127,980)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$2,914
Monthly Cashflow

Rent − PITIA

$-1,821
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,024

Mortgage (P+I)
$3,236
Cap Rate
0.40%
Cash-on-Cash
-28.35%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$6,841

NOI (Annual)
$2,540
Price-to-Rent

Lower = better for investors

18.3

* 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