15024 Avenida Venusto
1 / 20

15024 Avenida Venusto #151

C

Rancho Bernardo, CA 92128

$615,000
NEW — 7d

Soft Appraisal Value: $601,500 · 2.2% above estimate

Beds

2

Baths

2

Sqft

1,036

Year Built

1988

Days on Market

7

Property Type

Condo

HOA/mo

$360

MLS ID

260011838SD

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

About This Property

WELCOME TO CARMEL TRAILS COMMUNITY THIS 2 BEDROOM 2 BATH SINGLE LEVEL GROUND FLOOR UNIT BOASTS GRANITE COUNTERTOPS REMODELED BATHROOMS FIREPLACE COVERED PATIO AND SMALL YARD FULL SIZED WASHER AND DRYER INCLUDED CENTRAL AIR AND HEAT 2 PARKING SPACES ONE COVERED AND MANY VISITOR SPACES. VINYL PLANK FLOORS ALL APPLIANCES INCLUDED COMMUNITY OFFERS POOL SPA AND TENNIS COURTS. WALK TO RANCHO BERNARDO HEIGHTS MIDDLE SCHOOL AND RANCHO BERNARDO HIGH SCHOOL MOVE IN READY PARKING SPACES C-112 AND U-112 ALSO HANDICAP PARKING SINGLE LEVEL WITH NO STEPS

Mortgage Calculator

Est. Monthly Payment

$4,264

Principal & Interest$3,110
Property Tax$615
Insurance$179
HOA$360
%($123,000)
%

Location

Loading map...

Investment Score

31C
Est. Monthly Rent
$2,687
Monthly Cashflow

Rent − PITIA

$-1,577
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,707

Mortgage (P+I)
$3,110
Cap Rate
0.79%
Cash-on-Cash
-26.41%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$6,203

NOI (Annual)
$4,830
Price-to-Rent

Lower = better for investors

19.1

* 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