12737 Via Nasca
1 / 19

12737 Via Nasca

C

Rancho Bernardo, CA 92128

$797,000
NEW — 0d

Beds

2

Baths

2

Sqft

1,388

Year Built

1988

Days on Market

0

Property Type

Condo

HOA/mo

$420

MLS ID

260017154SD

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

About This Property

Panoramic views to SW. Tenant in property. Perfect for upleg of 1031 exchange End unit with 2 car garage, new windows, stone countertop, peninsula kitchen with lots of storage opens to Family Room/Den. Front and back patios. Updated bathrooms. Membership to Oaks North: the best of retirement living. Like the rest of Rancho Bernardo each neighborhood has it's own Club. ONCC offers olympic size swimming pool, spa, sauna, auditorium, library, kitchen, game rooms, art rooms, billiard room, woodworking facility, lawn bowling, tennis, travel club and many other groups and clubs too many to mention. Ask at the office for the information. The area provides several golf courses, fine dining, wineries near by, hiking trails at San Dieguito River Park, Lake Hodges. Easy excess to Hwy 15.

Mortgage Calculator

Est. Monthly Payment

$5,480

Principal & Interest$4,030
Property Tax$797
Insurance$232
HOA$420
%($159,400)
%

Location

Loading map...

Investment Score

17D
Est. Monthly Rent
$3,125
Monthly Cashflow

Rent − PITIA

$-2,354
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,737

Mortgage (P+I)
$4,030
Cap Rate
0.44%
Cash-on-Cash
-28.13%
DSCR

Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$7,978

NOI (Annual)
$3,517
Price-to-Rent

Lower = better for investors

21.3

* 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