15913 Avenida Villaha San Diego

15913 Avenida Villaha San Diego

D

, CA 92128

$834,000

Beds

3

Baths

2.5

Sqft

1,507

Year Built

1984

Days on Market

25

Property Type

Single Family

HOA/mo

$555

MLS ID

260003026SD

Description

Presenting a Turnkey, 2-story townhome in Las Brisas (Poway School District). This 3 bed/2.5 bath home offers a 3rd bedroom and en-suite full bathroom upstairs, while everything else is available on the first/primary floor. Some of the recent upgrades include flooring, appliances, recessed lighting, a new water pressure regulator, and a newer roof (Feb 2025). Enjoy a one-car garage plus additional unassigned parking directly in front of the unit. The private, low-maintenance backyard is perfect for relaxing or entertaining and the inside is surrounded by abundant natural light. Residents enjoy resort-style amenities with access into BERNARDO HEIGHTS REC CLUBHOUSE featuring two pools, hot tubs, tennis courts, pickleball courts, and more — all included in your $650/month TOTAL HOA fees. Residents also enjoy included access into BERNARDO HEIGHTS COMMUNITY CENTER and LUCIDO PARK.

Mortgage Calculator

Est. Monthly Payment

$5,849

Principal & Interest$4,217
Property Tax$834
Insurance$243
HOA$555
%($166,800)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$3,026
Monthly Cashflow

Rent − PITI − HOA

$-2,823
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,214

Mortgage (P+I)
$4,217
Cap Rate
0.00%
Cash-on-Cash
-20.31%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$5,849

NOI (Annual)
$36
Price-to-Rent

Lower = better for investors

23.0

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator