14015 Lilah Lane
Ctop 80%Rancho Bernardo, CA 92128Neighborhood: Carmel Mountain Ranch
0 licensed short-term rentals within ½ mile (0 whole home), from the cities' license and permit lists of Nov 13, 2026.
No unit in this 43-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$4,789/mo full cashflow at 20% down, 7.36% rate.
Works at $269,200 (70% under asking), or at 98% down.
Rent $3,301/mo from 18 leases of 2-bed condos & townhomes within 2 mi ($3,194–$3,435).
Beds
2
Baths
2.5
Sqft
1,272
Year Built
2025
Days on Market
0
Property Type
Condo
HOA/mo
$484
MLS ID
NDP2610249
This property is in Rancho Bernardo (92128). View neighborhood stats →
About This Property
Seller will look at all reasonable offers! Former Model Home. READY FOR MOVE-IN. Can be purchased fully furnished. This home has a wonderful mountain view, and has never been lived in. Offering approximately 1,272 square feet of living space in a low-maintenance setting the second floor of this new three-story townhome is an open layout that 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 with plenty of storage space completes the home. 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. This home is located in the Lavender 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
Mortgage Calculator
Est. Monthly Payment
$6,584
Location
Loading map...
Zoned Schools
Elementary
Shoal Creek Elementary · grades K-5 · Poway Unified
Middle
Meadowbrook Middle · grades 6-8 · Poway Unified
High
Rancho Bernardo High · grades 9-12 · Poway Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$3,301
Comp Average
$3,381
17465 Plaza Cerado
2bd / 2ba · 1,295 sqft · Condo
$599K
Est. $3,575/mo
16130 Avenida Venusto
2bd / 2ba · 1,277 sqft · Condo
$599K
Est. $3,356/mo
16110 Avenida Venusto
2bd / 2ba · 1,289 sqft · Condo
$649K
Est. $3,381/mo
12680 Springbrook Drive
2bd / 2ba · 1,200 sqft · Condo
$699K
Est. $3,341/mo
14102 Jonah Way
2bd / 2.5ba · 1,202 sqft · Condo
$896K
Est. $3,254/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
18 leases of 2-bed condos & townhomes within 2 mi · $3,194–$3,435
Blended 50/50 with the zip's market median ($3,273)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$4,789/mo short at 20% down; 98% down or +$6,219/mo rent closes it.
- Break-even price
- $269,200
- Break-even rent
- $9,520/mo
- Cashflow at 35% down
- −$3,862/mo
- Down payment to break even
- 98%
- Rate to break even
- Not reachable
70% under asking
$6,219/mo above the estimate
$878,031 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator