14007 Lilah Lane
1 / 20

14007 Lilah Lane

D

Rancho Bernardo, CA 92128

$1,039,950
NEW — 2d

Beds

3

Baths

2.5

Sqft

1,616

Year Built

2025

Days on Market

2

Property Type

Townhouse

HOA/mo

$484

MLS ID

260009813SD

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. On the first floor of this new three-story townhome, a convenient office offers a versatile space ready to be transformed to meet the needs of the home. On the second floor, the kitchen, dining area and Great Room share a footprint in the open-concept layout, with a deck offering convenient outdoor access. Three bedrooms can be found upstairs, including the expansive owner's suite. 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

$7,086

Principal & Interest$5,259
Property Tax$1,040
Insurance$303
HOA$484
%($207,990)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$3,640
Monthly Cashflow

Rent − PITIA

$-3,446
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,149

Mortgage (P+I)
$5,259
Cap Rate
0.13%
Cash-on-Cash
-29.71%
DSCR

Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$10,327

NOI (Annual)
$1,311
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