14003 Lilah
1 / 14

14003 Lilah

D

Rancho Bernardo, CA 92128

$939,950

Beds

2

Baths

2.5

Sqft

1,209

Year Built

2025

Days on Market

11

Property Type

Townhouse

HOA/mo

$484

MLS ID

260008582SD

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

About This Property

This home is a former Model and has both upgraded flooring and backsplashes and is ready for you to move-in. The Kitchen features modern shaker style cabinets and a large island perfect for meals and entertaining, while also offering a walk-in pantry. Your home is complete with all appliances, including a refrigerator and conveniently located washer and dryer. The floors have been upgraded for you, making this home move-in ready! Two bedrooms can be found upstairs, including the luxurious owner’s suite, complete with a private bathroom and walk-in closet. A two-bay garage completes the home. The Trails is a brand-new masterplan with single-family and attached homes in Carmel Mountain Ranch, San Diego, CA. Five communities of attached homes now selling! The Trails amenities like Pool, Pickleball Courts, BBQ area, Tot Lot, and Dog Park are all within this new community. Lavender is a collection of brand-new townhomes for sale within The Trails masterplan in San Diego, CA. Residents enjoy a great central location and easy access to I-15 and 56 freeways for simplified commutes and getting around. The community is conveniently close to shopping at Carmel Mountain Ranch and UTC, 4S Ranch, Del Sur and more. Students will attend schools within the Poway School District.

Mortgage Calculator

Est. Monthly Payment

$6,451

Principal & Interest$4,753
Property Tax$940
Insurance$274
HOA$484
%($187,990)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$3,010
Monthly Cashflow

Rent − PITIA

$-3,441
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,916

Mortgage (P+I)
$4,753
Cap Rate
-0.21%
Cash-on-Cash
-31.38%
DSCR

Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$9,395

NOI (Annual)
$-1,962
Price-to-Rent

Lower = better for investors

26.0

* 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