14102 Jonah Way
1 / 17

14102 Jonah Way

D

Rancho Bernardo, CA 92128

$934,950

Beds

2

Baths

2.5

Sqft

1,202

Year Built

2025

Days on Market

47

Property Type

Townhouse

HOA/mo

$484

MLS ID

260008583SD

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

Virtual Tour

About This Property

This home is a former model home and ready for a quick move-in. It has upgraded backsplashes and flooring. The kitchen shares a footprint with the Great Room on the second floor of this new three-story townhome, and a deck is easily accessible off the main living area for seamless indoor-outdoor transitions. Two bedrooms can be found upstairs, including the luxurious 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

$6,419

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

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$2,999
Monthly Cashflow

Rent − PITIA

$-3,421
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,889

Mortgage (P+I)
$4,728
Cap Rate
-0.21%
Cash-on-Cash
-31.38%
DSCR

Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$9,349

NOI (Annual)
$-1,942
Price-to-Rent

Lower = better for investors

26.0

* 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