15016 Avenida Venusto
1 / 20

15016 Avenida Venusto #165

B

Rancho Bernardo, CA 92128

$480,000
NEW — 3d

Soft Appraisal Value: $464,500 · 3.3% above estimate

Beds

1

Baths

1

Sqft

708

Year Built

1988

Days on Market

3

Property Type

Condo

HOA/mo

$360

MLS ID

NDP2606580

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

Virtual Tour

About This Property

Beautiful 1 bedroom 1 bath condo on the first floor end building with a quiet patio enjoying picturesque views of the surrounding hills. Newer features include AC, Nest thermostat, water heater, stainless steel appliances, granite counter tops, newer bathroom fixtures & toilet, the convenience of an in unit washer & dryer. Close to top schools, shopping, Costco, restaurants and easy freeway access. Carmel Trails is a highly sought after community with low HOA dues that include 2 Pools, Clubhouse, Gym, Tennis Courts, Basketball & BBQ area. Parking space which is a carport is #98 in front of unit with plenty of guest parking.

Mortgage Calculator

Est. Monthly Payment

$3,407

Principal & Interest$2,427
Property Tax$480
Insurance$140
HOA$360
%($96,000)
%

Location

Loading map...

Investment Score

41C
Est. Monthly Rent
$2,361
Monthly Cashflow

Rent − PITIA

$-1,046
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,989

Mortgage (P+I)
$2,427
Cap Rate
1.09%
Cash-on-Cash
-24.86%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$4,944

NOI (Annual)
$5,256
Price-to-Rent

Lower = better for investors

16.9

* 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