16238 Avenida Venusto

16238 Avenida Venusto

Btop 30%

Rancho Bernardo, CA 92128Neighborhood: Rancho Bernardo

$599,000
NEW — 0d
STR: check · no permits in this complex · TOT 11.75%

2 licensed short-term rentals within ½ mile (1 whole home), from the cities' license and permit lists of Nov 3, 2026.

No unit in this 62-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: -$2,642/mo full cashflow at 20% down, 7.49% rate.

Works at $256,547 (57% under asking), or at 84% down.

Rent $3,674/mo from 14 leases of 2–4 bed condos & townhomes within 1 mi ($3,307–$4,004).

Beds

3

Baths

2

Sqft

1,311

Year Built

1991

Days on Market

0

Property Type

Condo

HOA/mo

$850

MLS ID

260026186SD

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

About This Property

Welcome to this beautifully updated top-level, single-story condo in the highly desirable Mira La Paz community of Rancho Bernardo! Enjoy exceptional privacy with no common walls shared with neighbors and take in the awesome mountain views from your private balcony. This light-filled home features an open and airy floor plan with abundant natural light, vaulted ceilings, and a comfortable living space perfect for everyday living and entertaining. Fresh interior paint, a one-year-old HVAC system, brand new dual-pane no-grid windows, and a beautifully remodeled primary bath shower add modern comfort and style throughout the home. This property also offers the convenience of a detached two-car garage plus two additional driveway parking spaces. HOA covers water, trash, cable, internet, common area maintenance, and exterior landscaping, while also including membership to the renowned Bernardo Heights Clubhouse featuring heated pools, spa, fitness center, tennis courts, pickleball courts, and more. Ideally located close to shopping, dining, golf courses, parks, and easy freeway access, and just minutes from Rancho Bernardo High School, this home offers the perfect blend of comfort, convenience, and resort-style living in the heart of Rancho Bernardo.

Mortgage Calculator

Est. Monthly Payment

$4,971

Principal & Interest$3,347
Property Tax$599
Insurance$175
HOA$850
%($119,800)
%
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

41B
Est. Monthly Rent
$3,674

14 leases of 2–4 bed condos & townhomes within 1 mi · $3,307–$4,004

Blended 50/50 with the zip's market median ($3,832)

Monthly Cashflow

Rent − PITIA

-$1,297
Full Cashflow

Incl. vacancy, PM, maint, capex

-$2,642

What would make this work?

$2,642/mo short at 20% down; 84% down or +$3,431/mo rent closes it.

Break-even price

57% under asking

$256,547
Break-even rent

$3,431/mo above the estimate

$7,105/mo
Cashflow at 35% down
−$2,014/mo
Down payment to break even

$503,160 cash

84%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$3,347
Cap Rate
1.78%
Cash-on-Cash
-26.46%
DSCR

Need ≥ 1.25 for DSCR loan

0.74

NOI (Annual)
$10,674
Price-to-Rent

Lower = better for investors

13.6

* Modelled at 20% down, 7.49% 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
BCashflow−$2,642/mo