13035 Avenida Marbella
1 / 20

13035 Avenida Marbella

D

Rancho Bernardo, CA 92128

$985,000
NEW — 3d

Soft Appraisal Value: $965,200 · 2.1% above estimate

Beds

2

Baths

2

Sqft

1,738

Year Built

1986

Days on Market

3

Property Type

Single Family

HOA/mo

$276

MLS ID

PTP2603999

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

Virtual Tour

About This Property

Welcome to this beautifully updated home in the desirable 55+ community of Marbella in Oaks North! Thoughtfully designed with high-quality finishes throughout, this inviting residence features rich hardwood floors, a stunning stone fireplace, soaring ceilings, and a spacious open floor plan ideal for comfortable living and entertaining. The newer kitchen is beautifully appointed with top-of-the-line appliances, stylish finishes, and ample space for preparing meals and gathering with family and friends. Offering 2 bedrooms and 2 baths, the home includes a bright and open living and dining area that flows seamlessly to the inviting patio, the perfect setting for relaxing or entertaining guests. The spacious primary suite features an ensuite bath and a generous walk-in closet, creating a peaceful private retreat. Enjoy the exceptional Oaks North lifestyle, where an abundance of activities awaits, including golf, swimming, tennis, pickleball, social clubs, and countless opportunities to connect with neighbors and enjoy an active community atmosphere. -Probate Sale-

Mortgage Calculator

Est. Monthly Payment

$6,529

Principal & Interest$4,981
Property Tax$985
Insurance$287
HOA$276
%($197,000)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$3,358
Monthly Cashflow

Rent − PITIA

$-3,171
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,764

Mortgage (P+I)
$4,981
Cap Rate
0.26%
Cash-on-Cash
-29.02%
DSCR

Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$9,545

NOI (Annual)
$2,602
Price-to-Rent

Lower = better for investors

24.4

* 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