13025 Avenida Marbella
1 / 20

13025 Avenida Marbella

D

Rancho Bernardo, CA 92128

$979,000

Soft Appraisal Value: $964,300 · 1.5% above estimate

Beds

2

Baths

2

Sqft

1,738

Year Built

1985

Days on Market

105

Property Type

Single Family

HOA/mo

$92

MLS ID

NDP2600078

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

Virtual Tour

About This Property

Located on a quiet street, with wonderful westerly views, this spacious Marbella home in the desirable Oaks North 55+ community features 2-bedrooms with an optional third bedroom, 2-bathrooms and 1,738 sq. ft. of thoughtfully designed living space with a generous, open floor plan ideal for both everyday living and entertaining. The single level floor plan includes two main living areas, both with vaulted ceilings, a separate dining room, and a large primary bedroom. Enjoy wonderful westerly views from numerous rooms. Step outside to a large backyard, where peaceful views provide a beautiful backdrop for morning coffee, outdoor dining, or relaxing evenings enjoying the truly amazing sunsets! The second bedroom and bath are well suited for guests, a home office, or flexible living needs. Oaks North Community Center amenities are an added bonus. Residents enjoy the benefits of a welcoming neighborhood known for its quiet streets, scenic surroundings, and sense of community, with nearby parks, walking paths, shopping, dining, and local amenities just minutes away. This home offers the perfect blend of space, comfort, and lifestyle in a setting you’ll be proud to call home. **NEW ROOF was completed in 2023

Mortgage Calculator

Est. Monthly Payment

$6,307

Principal & Interest$4,950
Property Tax$979
Insurance$286
HOA$92
%($195,800)
%

Location

Loading map...

Investment Score

11D
Est. Monthly Rent
$3,459
Monthly Cashflow

Rent − PITIA

$-2,848
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,460

Mortgage (P+I)
$4,950
Cap Rate
0.60%
Cash-on-Cash
-27.33%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$9,251

NOI (Annual)
$5,887
Price-to-Rent

Lower = better for investors

23.6

* 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