1 / 20

14136 Jonah Way

Rancho Bernardo, CA 92128

$929,000

NEW — 0d

Beds

Baths

2.5

Sqft

1,513

Year Built

2025

Days on Market

Property Type

Townhouse

HOA/mo

$471

MLS ID

260009798SD

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

About This Property

Sunny bright corner unit in the best location!

Mortgage Calculator

Est. Monthly Payment

$6,368

Principal & Interest$4,698

Property Tax$929

Insurance$271

HOA$471

Down Payment

%($185,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,178

Comp Average

$2,951

12059 Alta Carmel Ct

2bd / 2ba · 1,036 sqft · Condo

$564K

Est. $2,910/mo

12094 Caminito Campana

2bd / 2ba · 1,189 sqft · Condo

$575K

Est. $3,016/mo

16646 Orilla Dr

2bd / 2ba · 1,120 sqft · Condo

$562K

Est. $3,040/mo

17885 Caminito Pinero

2bd / 2ba · 1,080 sqft · Condo

$575K

Est. $2,878/mo

11850 Caminito Ronaldo

2bd / 2ba · 1,080 sqft · Condo

$575K

Est. $2,910/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$3,178

Monthly Cashflow

Rent − PITIA

$-3,191

Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,696

Mortgage (P+I)

$4,698

Cap Rate

0.00%

Cash-on-Cash

-30.33%

DSCR

Need ≥ 1.25 for DSCR loan

0.50

Break-even Rent

$9,276

NOI (Annual)

$23

Price-to-Rent

Lower = better for investors

24.4

* 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 Analysis Open Full Calculator