14955 Avenida Venusto
1 / 20

14955 Avenida Venusto #26

C

Rancho Bernardo, CA 92128

$789,000
NEW — 3d

Soft Appraisal Value: $769,500 · 2.5% above estimate

Beds

4

Baths

2

Sqft

1,485

Year Built

1990

Days on Market

3

Property Type

Single Family

HOA/mo

$130

MLS ID

260010093SD

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

Virtual Tour

About This Property

This home is A MUST SEE! Rare 4br/2ba 2car garage home for under 800K in Rancho Bernardo! This charming home offers a lovely floor plan with bright, open & a very spacious family-Living room layout. Home was Recently renovated with New paint inside /Outside, new flooring, stove & dishwasher and some upgrades to both bathrooms. beautiful kitchen, large side yard and a big backyard and its private location makes this home perfect for entertainment. Home is next to R.B Middle & High School and a few miles away from Elementary School. Your Kid(s) can walk to school. Home is Near shopping, Costco, hospital and financial institutions & freeway. Everything you need is within your reach. Don't miss out!

Mortgage Calculator

Est. Monthly Payment

$5,139

Principal & Interest$3,990
Property Tax$789
Insurance$230
HOA$130
%($157,800)
%

Location

Loading map...

Investment Score

31C
Est. Monthly Rent
$3,400
Monthly Cashflow

Rent − PITIA

$-1,739
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,178

Mortgage (P+I)
$3,990
Cap Rate
1.23%
Cash-on-Cash
-24.17%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$7,527

NOI (Annual)
$9,738
Price-to-Rent

Lower = better for investors

19.3

* 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 AnalysisOpen Full Calculator