14013 Lilah Lane
1 / 17

14013 Lilah Lane

D

Rancho Bernardo, CA 92128

$1,009,950
NEW — 2d

Beds

3

Baths

2.5

Sqft

1,507

Year Built

2025

Days on Market

2

Property Type

Condo

HOA/mo

$479

MLS ID

260009429SD

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

About This Property

Last Opportunity at The Trails at Carmel Mountain Ranch! This Former Model Home boasts over 1,500 square feet, and three bedrooms. You’ll want to entertain in this open floorplan with a large Kitchen island, Dining Room area, and second floor patio. This location is ideal with pool, dog park, community barbeques and pickleball courts on site. Come experience San Diego living at its finest at The Trails at CMR!

Mortgage Calculator

Est. Monthly Payment

$6,890

Principal & Interest$5,107
Property Tax$1,010
Insurance$295
HOA$479
%($201,990)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$3,535
Monthly Cashflow

Rent − PITIA

$-3,356
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,010

Mortgage (P+I)
$5,107
Cap Rate
0.11%
Cash-on-Cash
-29.77%
DSCR

Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$10,042

NOI (Annual)
$1,157
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