16120 Avenida Venusto
1 / 20

16120 Avenida Venusto #20

D

Rancho Bernardo, CA 92128

$775,000
NEW — 2d

Soft Appraisal Value: $765,300 · 1.3% above estimate

Beds

3

Baths

2.5

Sqft

1,670

Year Built

1982

Days on Market

2

Property Type

Condo

HOA/mo

$868

MLS ID

260012719SD

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

About This Property

Highly desirable single level 3 bedroom 2.5 bathroom view home in Palazzo Bernardo gated community vaulted ceilings cozy fireplace large patio area largest unit in complex beautiful courtyard with fountains 3 pools spa tennis Bernardo Heights Community Center Association is included with endless activities and amenities A must see property

Mortgage Calculator

Est. Monthly Payment

$5,788

Principal & Interest$3,919
Property Tax$775
Insurance$226
HOA$868
%($155,000)
%

Location

Loading map...

Investment Score

24D
Est. Monthly Rent
$3,935
Monthly Cashflow

Rent − PITIA

$-1,853
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,404

Mortgage (P+I)
$3,919
Cap Rate
0.80%
Cash-on-Cash
-26.35%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$8,355

NOI (Annual)
$6,181
Price-to-Rent

Lower = better for investors

16.4

* 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