14342 Savannah Court

Rancho Bernardo, CA 92128

$949,900

NEW — 0d on market

Beds

Baths

2.5

Sqft

1,507

Year Built

2025

Days on Market

Property Type

Condo

HOA/mo

$479

MLS ID

260005671SD

View on MLS

Description

Last Opportunity at The Trails at Carmel Mountain Ranch! This Lavender home boasts over 1,500 square feet, and three bedrooms. This corner location is ideal with distant mountain views and an abundance of sunlight. You’ll want to entertain in this open floorplan with a large Kitchen island, Dining Room area, and second floor patio. This location is ideal with pool, dog park, community barbeques and pickleball courts on site. Come experience San Diego living at its finest at The Trails at CMR!

Mortgage Calculator

Est. Monthly Payment

$6,509

Principal & Interest$4,803

Property Tax$950

Insurance$277

HOA$479

Down Payment

%($189,980)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$4,320

Comp Average

$2,951

12059 Alta Carmel Ct

2bd / 2ba · 1,036 sqft · Condo

$584K

Est. $2,814/mo

12094 Caminito Campana

2bd / 2ba · 1,189 sqft · Condo

$575K

Est. $3,121/mo

16618 Orilla Dr

2bd / 2ba · 1,312 sqft · Condo

$590K

Est. $3,254/mo

12148 Rancho Bernardo

2bd / 2ba · 1,091 sqft · Condo

$590K

Est. $2,824/mo

12047 Alta Carmel Ct

2bd / 2ba · 1,036 sqft · Condo

$595K

Est. $2,744/mo

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

Investment Score

Est. Monthly Rent

$4,320

Monthly Cashflow

Rent − PITI − HOA

$-2,189

Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,974

Mortgage (P+I)

$4,803

Cap Rate

1.05%

Cash-on-Cash

-13.83%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.66

Break-even Rent

$6,509

NOI (Annual)

$9,947

Price-to-Rent

Lower = better for investors

18.3

* 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