16074 Caminito De Linda

16074 Caminito De Linda

Ctop 80%

Rancho Bernardo, CA 92128Neighborhood: Rancho Bernardo

$809,900
NEW — 2d
STR: check · no permits in this complex · TOT 11.75%

0 licensed short-term rentals within ½ mile (0 whole home), from the cities' license and permit lists of Nov 13, 2026.

No unit in this 26-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.

Pass at asking: -$3,518/mo full cashflow at 20% down, 7.36% rate.

Works at $349,486 (57% under asking), or at 83% down.

Rent $4,196/mo from 12 leases of 2–4 bed houses within 1 mi ($3,522–$4,320).

Beds

3

Baths

3

Sqft

1,554

Year Built

1989

Days on Market

2

Property Type

Single Family

HOA/mo

$560

MLS ID

260026860SD

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

About This Property

Welcome to this 3-bedroom, 2.5-bath home in the desirable Tierra Del Sol community of Rancho Bernardo. Gorgeous LVP flooring runs throughout most of the downstairs. The functional floor plan offers bright living and dining areas, a downstairs bedroom with shutters, and a designated laundry room inside the unit. Upstairs, two primary suites each have their own ensuite bathroom. A private backyard is perfect for relaxing or entertaining with an expensive Westerly view. Residents enjoy access to the Bernardo Heights Clubhouse, featuring a fitness center, two pools, spa, 3 tennis courts, 4 pickleball courts, basketball, billiards, ping pong, and more. Nearby Lucido Park adds tennis courts, sports fields, BBQ areas, and a playground. Conveniently located near award-winning Poway Unified schools, shopping, dining, golf, parks, and major freeways, this home offers the perfect blend of comfort, convenience, and resort-style Rancho Bernardo living.

Mortgage Calculator

Est. Monthly Payment

$6,075

Principal & Interest$4,468
Property Tax$810
Insurance$236
HOA$560
%($161,980)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Highland Ranch Elementary · grades K-5 · Poway Unified

  • Middle

    Bernardo Heights Middle · grades 6-8 · Poway Unified

  • High

    Rancho Bernardo High · grades 9-12 · Poway Unified

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

32C
Est. Monthly Rent
$4,196

12 leases of 2–4 bed houses within 1 mi · $3,522–$4,320

Blended 50/50 with the zip's market median ($4,302)

Monthly Cashflow

Rent − PITIA

-$1,878
Full Cashflow

Incl. vacancy, PM, maint, capex

-$3,518

What would make this work?

$3,518/mo short at 20% down; 83% down or +$4,569/mo rent closes it.

Break-even price

57% under asking

$349,486
Break-even rent

$4,569/mo above the estimate

$8,765/mo
Cashflow at 35% down
−$2,680/mo
Down payment to break even

$672,217 cash

83%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$4,468
Cap Rate
1.72%
Cash-on-Cash
-26.06%
DSCR

Need ≥ 1.25 for DSCR loan

0.69

NOI (Annual)
$13,919
Price-to-Rent

Lower = better for investors

16.1

* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
CCashflow−$3,518/mo