15625 Royal Lytham Sq
1 / 20

15625 Royal Lytham Sq

D

Rancho Bernardo, CA 92128

$1,080,000
NEW — 2d

Beds

3

Baths

2

Sqft

1,628

Year Built

1989

Days on Market

2

Property Type

Single Family

HOA/mo

$711.25

MLS ID

260012653SD

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

Virtual Tour

About This Property

Will not last! This beautifully maintained single-level home features a private backyard overlooking the peaceful golf course. You’ll love the soaring vaulted ceilings and bright, open layout filled with natural light. The kitchen, living spaces, and bathrooms have been thoughtfully remodeled, while the spacious primary suite offers a peaceful retreat. Enjoy upscale living at its best, with the community pool conveniently located just across the street! Residents enjoy access to exceptional community amenities, including the Bernardo Heights Community Center featuring tennis and pickleball courts, fitness facilities, and an Olympic-sized pool. Located within the award-winning Poway Unified School District, this home is just minutes from shopping and dining in Rancho Bernardo, scenic trails around Lake Hodges, and popular hiking destinations such as Potato Chip Rock. Convenient access to the 15 and 56 freeways makes commuting and exploring San Diego effortless. Improvements completed by the seller: remodeled fireplace, turf added to the backyard, new garage floor coating, new skylight, freshly painted interior, and new fridge.

Mortgage Calculator

Est. Monthly Payment

$7,567

Principal & Interest$5,461
Property Tax$1,080
Insurance$315
HOA$711
%($216,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,780
Monthly Cashflow

Rent − PITIA

$-3,787
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,557

Mortgage (P+I)
$5,461
Cap Rate
-0.11%
Cash-on-Cash
-30.87%
DSCR

Need ≥ 1.25 for DSCR loan

0.50
Break-even Rent
$10,997

NOI (Annual)
$-1,148
Price-to-Rent

Lower = better for investors

23.8

* 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