17081 Bernardo Dr
1 / 20

17081 Bernardo Dr #107

B

4S Ranch, CA 92127

$515,000
NEW — 4d

Soft Appraisal Value: $520,000 · 1.0% below estimate

Beds

2

Baths

2

Sqft

955

Year Built

1994

Days on Market

4

Property Type

Condo

HOA/mo

$480

MLS ID

260016592SD

This property is in 4S Ranch (92127). View neighborhood stats →

About This Property

Move-in ready 2BD/2BA ground floor condo in the gated Waterbridge community of Rancho Bernardo. This home features all new carpet and like new vinyl flooring in the living room and kitchen, fresh interior paint, granite countertops in the kitchen and bathroom, and like new kitchen cabinetry. The spacious primary bedroom offers a floor to ceiling mirrored closet, while the covered patio includes a laundry closet. Both bathtubs have been resurface and the electric range will be replaced new! Residents can enjoy the amenities including pools, spas, a fitness center, clubhouse, playground, BBQ areas, scenic ponds, and lush landscaped grounds. Located in the highly rated Poway Unified School District with convenient access to shopping, dining, parks, and I-15.

Mortgage Calculator

Est. Monthly Payment

$3,749

Principal & Interest$2,604
Property Tax$515
Insurance$150
HOA$480
%($103,000)
%

Location

Loading map...

Investment Score

43C
Est. Monthly Rent
$2,778
Monthly Cashflow

Rent − PITIA

$-971
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,039

Mortgage (P+I)
$2,604
Cap Rate
1.32%
Cash-on-Cash
-23.76%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$5,426

NOI (Annual)
$6,779
Price-to-Rent

Lower = better for investors

15.4

* 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