14136 Jonah Way
1 / 20

14136 Jonah Way

D

Rancho Bernardo, CA 92128

$929,000

Beds

2

Baths

2.5

Sqft

1,202

Year Built

2024

Days on Market

45

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 at the best location of Lavender at The Trails! Contemporary open floor plan with many modern upgrades. Energy-efficient living community features paid solar, ChargePoint EV car charger in the 2-car side-by-side garage. Both 2 bedrooms have en-suite bathrooms. Resort style livings includes basketball court, pool/spa, 2 pickleball courts, BBQs. Convenient located in the Carmel Mountain Ranch, minutes to all shops, dining, freeways. Great Poway Unified School District!

Mortgage Calculator

Est. Monthly Payment

$6,368

Principal & Interest$4,698
Property Tax$929
Insurance$271
HOA$471
%($185,800)
%

Location

Loading map...

Investment Score

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

Rent − PITIA

$-3,370
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,833

Mortgage (P+I)
$4,698
Cap Rate
-0.18%
Cash-on-Cash
-31.22%
DSCR

Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$9,276

NOI (Annual)
$-1,631
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