12546 Heatherton Ct
1 / 20

12546 Heatherton Ct #45

C

Rancho Bernardo, CA 92128

$718,000

Soft Appraisal Value: $709,500 · 1.2% above estimate

Beds

2

Baths

2

Sqft

1,124

Year Built

1995

Days on Market

99

Property Type

Townhouse

HOA/mo

$515

MLS ID

260007519SD

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

Virtual Tour

About This Property

Highly desired Sabre Terrace community. End Unit with lots of sun light, Entry door is surrounded by lush landscaping total privacy & serenity. No neighbors in front of the unit or facing the unit. Nice size living space well designed, wood like flooring, living room with fireplace, recess lightings & balcony to enjoy the fresh air. The oversized primary bedroom has an ensuite bathroom & huge walk-in closet. Attached 1 car garage with plenty of storage, laundry in garage. Home close to all shops, easy freeway access & Award winning Poway The HOA cover roof maintenance, trash pick-up, water, landscaping, etc. Home is located in highly regarded Poway Unified School District, widely recognized as one of the top-rated districts in San Diego County, this is a great starter home, close to everything...outstanding opportunity to enjoy comfort, flexibility, and convenience in a prime location. This is a must see!

Mortgage Calculator

Est. Monthly Payment

$5,073

Principal & Interest$3,631
Property Tax$718
Insurance$209
HOA$515
%($143,600)
%

Location

Loading map...

Investment Score

24D
Est. Monthly Rent
$3,139
Monthly Cashflow

Rent − PITIA

$-1,934
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,254

Mortgage (P+I)
$3,631
Cap Rate
0.63%
Cash-on-Cash
-27.19%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$7,365

NOI (Annual)
$4,520
Price-to-Rent

Lower = better for investors

19.1

* 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