14955 Avenida Venusto
1 / 20

14955 Avenida Venusto #13

A

Rancho Bernardo, CA 92128

$719,000
NEW — 3d

Beds

3

Baths

2

Sqft

1,296

Year Built

1990

Days on Market

3

Property Type

Single Family

HOA/mo

$130

MLS ID

260015372SD

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

About This Property

Beautifully maintained home in family oriented neighborhood of Ranch Bernardo/Carmel Mountain. Community of Vista Montana is situated in walking distance from Rancho Bernardo High School, Bernardo Heights Middle School and Highland Elementary. Quiet community, and home sits with no neighbors in back. This charming home offers a bright, open layout with vaulted ceilings that create an airy sense of space throughout. Newer A/C and furnace, doubled paned windows, and upgraded stainless steel appliances. Fresh paint throughout the interior walls and ceilings. A Must-see opportunity! Professional Photos are available tomorrow morning.

Mortgage Calculator

Est. Monthly Payment

$4,694

Principal & Interest$3,636
Property Tax$719
Insurance$210
HOA$130
%($143,800)
%

Location

Loading map...

Investment Score

54B
Est. Monthly Rent
$3,954
Monthly Cashflow

Rent − PITIA

$-741
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,249

Mortgage (P+I)
$3,636
Cap Rate
2.31%
Cash-on-Cash
-18.77%
DSCR

Need ≥ 1.25 for DSCR loan

0.84
Break-even Rent
$6,875

NOI (Annual)
$16,637
Price-to-Rent

Lower = better for investors

15.2

* 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