12733 Via Nasca
1 / 20

12733 Via Nasca

D

Rancho Bernardo, CA 92128

$849,000

Beds

3

Baths

2

Sqft

1,471

Year Built

1988

Days on Market

48

Property Type

Condo

HOA/mo

$355

MLS ID

260008478SD

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

Virtual Tour

About This Property

Ideally situated 55+ community of Oaks North Villas. Multiple dual paned windows, plantation blinds, afford splendid views N, E, and S. Sit back on your patio and enjoy your BBQ, coctails, coffee, and then lift some weights. What about sme Tai Chi? Just steps from your new home you'll access winding, beautifully manicured paths for walking and jogging, with benches for contemplating the exquisite golf courses. This community is just a roll or a stroll from Oaks North Community Center, Golf Courses, Historic Bernardo Winery, Lake Hodges, and the Mall. Easy access to freeways in all directions.

Mortgage Calculator

Est. Monthly Payment

$5,745

Principal & Interest$4,293
Property Tax$849
Insurance$248
HOA$355
%($169,800)
%

Location

Loading map...

Investment Score

23D
Est. Monthly Rent
$3,671
Monthly Cashflow

Rent − PITIA

$-2,074
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,626

Mortgage (P+I)
$4,293
Cap Rate
0.94%
Cash-on-Cash
-25.62%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$8,380

NOI (Annual)
$8,006
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