12595 Camino Vuelo
1 / 20

12595 Camino Vuelo

D

Rancho Bernardo, CA 92128

$1,300,000

Soft Appraisal Value: $1,268,200 · 2.5% above estimate

Beds

3

Baths

2.5

Sqft

2,348

Year Built

1977

Days on Market

68

Property Type

Single Family

HOA/mo

$595

MLS ID

260006069SD

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

Virtual Tour

About This Property

One of a kind! This is the ONLY custom-built home in ALL of Oaks North! Ready to make it your own, this home boasts extra-large rooms, vaulted ceilings, and gorgeous Oaks North Golf Course views. Enjoy these views from the living room, dining room, family room, primary bedroom, kitchen and large covered back patio. There are stairs leading to the attic storage above the over-sized garage. Low HOA fees. Take advantage of everything Oaks North has to offer, including the Oaks North Community Center, Oaks North Golf course, Bernardo Winery, and nearby shopping. Join friends for pickleball, lawn bowling, or weekly activities at the community center. Oaks North is a 55+ community.

Mortgage Calculator

Est. Monthly Payment

$8,848

Principal & Interest$6,574
Property Tax$1,300
Insurance$379
HOA$595
%($260,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$4,692
Monthly Cashflow

Rent − PITIA

$-4,156
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,318

Mortgage (P+I)
$6,574
Cap Rate
0.24%
Cash-on-Cash
-29.16%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$12,897

NOI (Annual)
$3,066
Price-to-Rent

Lower = better for investors

23.1

* 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