14015 Lilah Lane
1 / 20

14015 Lilah Lane

D

Rancho Bernardo, CA 92128

$934,950
NEW — 6d

Beds

2

Baths

2.5

Sqft

1,272

Year Built

2025

Days on Market

6

Property Type

Townhouse

HOA/mo

$484

MLS ID

260008584SD

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 your move-in. On the second-floor of this new three-story townhome, an open layout combines the kitchen and Great Room, with an outdoor deck offering convenient outdoor access. Two bedrooms can be found upstairs, including the luxe owner’s suite with an en-suite bathroom and walk-in closet. A two-bay tandem 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

$6,419

Principal & Interest$4,728
Property Tax$935
Insurance$273
HOA$484
%($186,990)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$3,023
Monthly Cashflow

Rent − PITIA

$-3,397
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,871

Mortgage (P+I)
$4,728
Cap Rate
-0.18%
Cash-on-Cash
-31.26%
DSCR

Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$9,349

NOI (Annual)
$-1,720
Price-to-Rent

Lower = better for investors

25.8

* 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