14005 Lilah Lane
1 / 18

14005 Lilah Lane

D

Rancho Bernardo, CA 92128

$1,069,950
NEW — 2d

Beds

4

Baths

3.5

Sqft

1,683

Year Built

2025

Days on Market

2

Property Type

Townhouse

HOA/mo

$484

MLS ID

260008586SD

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

About This Property

This home is a former model with an upgraded backsplash and upgraded flooring, and is ready for moving in. This new three-story townhome features a bedroom with an en-suite bathroom on the first floor. On the second floor, an open-concept layout combines the kitchen with the living and dining areas, and a deck offers convenient outdoor access. Three bedrooms can be found on the top floor, including the luxe 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! 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

$7,276

Principal & Interest$5,410
Property Tax$1,070
Insurance$312
HOA$484
%($213,990)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$3,745
Monthly Cashflow

Rent − PITIA

$-3,531
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,284

Mortgage (P+I)
$5,410
Cap Rate
0.14%
Cash-on-Cash
-29.63%
DSCR

Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$10,608

NOI (Annual)
$1,513
Price-to-Rent

Lower = better for investors

23.8

* 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