12546 Heatherton Ct

12546 Heatherton Ct #45

D

Rancho Bernardo, CA 92128

$798,000
NEW — 5d on market

Soft Appraisal Value: $783,400 · 1.9% above estimate

Beds

2

Baths

2

Sqft

1,124

Year Built

1995

Days on Market

5

Property Type

Townhouse

HOA/mo

$515

MLS ID

260007519SD

View on MLS

Description

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

Mortgage Calculator

Est. Monthly Payment

$5,581

Principal & Interest$4,035
Property Tax$798
Insurance$233
HOA$515
%($159,600)
%

Investment Score

2D
Est. Monthly Rent
$3,349
Monthly Cashflow

Rent − PITIA

$-2,232
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,667

Mortgage (P+I)
$4,035
Cap Rate
0.55%
Cash-on-Cash
-27.57%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$8,112

NOI (Annual)
$4,413
Price-to-Rent

Lower = better for investors

19.9

* 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