16618 Orilla Dr
1 / 20

16618 Orilla Dr

D

Rancho Bernardo, CA 92128

$599,000
NEW — 1d on market

Soft Appraisal Value: $587,000 · 2.0% above estimate

Beds

2

Baths

2

Sqft

1,312

Year Built

1965

Days on Market

1

Property Type

Townhouse

HOA/mo

$675

MLS ID

260008077SD

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

About This Property

Beautifully maintained, freshly painted with brand new carpet, private 2bed/2bath end-unit townhome in one of the area’s most sought-after 55+ community of Seven Oaks. Known for its vibrant lifestyle, social activities, amenities and impeccably kept grounds, this home offers approximately 1,312 sq ft of comfortable living and enjoys serene greenbelt and a privacy rarely found. The permitted versatile bonus room is perfect for a sitting room, home office, hobby space, or optional third bedroom. With a functional layout, and peaceful surroundings, this home offers an easy, low-maintenance lifestyle in a community designed to be enjoyed.

Mortgage Calculator

Est. Monthly Payment

$4,478

Principal & Interest$3,029
Property Tax$599
Insurance$175
HOA$675
%($119,800)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$3,436
Monthly Cashflow

Rent − PITIA

$-1,042
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,331

Mortgage (P+I)
$3,029
Cap Rate
1.40%
Cash-on-Cash
-23.35%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$6,464

NOI (Annual)
$8,371
Price-to-Rent

Lower = better for investors

14.5

* 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