12488 Heatherton Ct
1 / 20

12488 Heatherton Ct #51

D

Rancho Bernardo, CA 92128

$775,000

Soft Appraisal Value: $765,900 · 1.2% above estimate

Beds

2

Baths

2

Sqft

1,124

Year Built

1995

Days on Market

79

Property Type

Townhouse

HOA/mo

$515

MLS ID

260004912SD

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

Virtual Tour

About This Property

Beautiful Townhome end unit is located in highly desired Sabre Terrace community. Entry door is surrounded by lush landscaping gives total privacy & serenity. kitchen offers glass tile, quartz counter tops, stainless steel appliances. Entire living space is well designed with gorgeous hardwood flooring, plantation shutters throughout, living room fireplace, recess lightings & balcony. The oversized primary bedroom has an ensuite bathroom & huge walk-in closet with built-in shelving & shower enclosure. Attached 1 car garage with epoxy flooring, plenty of built-in storage, laundry in garage. Home close to all shops, easy freeway access & Award winning Poway School District.

Mortgage Calculator

Est. Monthly Payment

$5,435

Principal & Interest$3,919
Property Tax$775
Insurance$226
HOA$515
%($155,000)
%

Location

Loading map...

Investment Score

21D
Est. Monthly Rent
$3,338
Monthly Cashflow

Rent − PITIA

$-2,097
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,510

Mortgage (P+I)
$3,919
Cap Rate
0.63%
Cash-on-Cash
-27.18%
DSCR

Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$7,897

NOI (Annual)
$4,901
Price-to-Rent

Lower = better for investors

19.3

* 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