12855 Via Moura
1 / 20

12855 Via Moura

C

Rancho Bernardo, CA 92128

$799,500
NEW — 1d

Soft Appraisal Value: $631,800 · 26.5% above estimate

Beds

3

Baths

2

Sqft

1,350

Year Built

1982

Days on Market

1

Property Type

Condo

HOA/mo

$420

MLS ID

260014084SD

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

About This Property

Completely remodeled home in the desirable Oaks North Villas community. Includes a new kitchen, new bathrooms, LVP flooring, custom fireplace, new fixtures, paint, and much more. This is a light and bright unit with vaulted ceilings and large bedrooms. Includes a large private patio, central AC, in-unit laundry, garage with driveway, and a well landscaped front yard. The 55+ community of Oaks North Villas includes a community clubhouse, pool/spa, tennis courts, organized social clubs and activities, community events, and much more. Located near golf courses, Bernardo Winery, freeways, and restaurants.

Mortgage Calculator

Est. Monthly Payment

$5,495

Principal & Interest$4,043
Property Tax$800
Insurance$233
HOA$420
%($159,900)
%

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$3,531
Monthly Cashflow

Rent − PITIA

$-1,964
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,443

Mortgage (P+I)
$4,043
Cap Rate
0.90%
Cash-on-Cash
-25.84%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$8,002

NOI (Annual)
$7,201
Price-to-Rent

Lower = better for investors

18.9

* 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