14203 Jonah Way

14203 Jonah Way

D

Rancho Bernardo, CA 92128

$995,900

Beds

4

Baths

4.5

Sqft

1,808

Year Built

2025

Days on Market

53

Property Type

Townhouse

HOA/mo

$479

MLS ID

2601109SD

Description

On the first floor of this new three-story townhome is a bedroom with an en-suite bathroom, perfect for a guest suite or home office space. On the second story, an open concept layout combines the kitchen with the living and dining areas, and a deck provides convenient outdoor access. Three bedrooms can be found on the third floor, including the luxe owner’s suite with a private bathroom. 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! Ashton 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. Photos or renderings may be of the Model Home and not the actual home.

Mortgage Calculator

Est. Monthly Payment

$6,801

Principal & Interest$5,036
Property Tax$996
Insurance$290
HOA$479
%($199,180)
%

Investment Score

9D
Est. Monthly Rent
$5,061
Monthly Cashflow

Rent − PITI − HOA

$-1,740
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,734

Mortgage (P+I)
$5,036
Cap Rate
1.57%
Cash-on-Cash
-10.48%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$6,801

NOI (Annual)
$15,626
Price-to-Rent

Lower = better for investors

16.4

* 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 AnalysisOpen Full Calculator