17093 Bernardo Dr
1 / 20

17093 Bernardo Dr #202

D

4S Ranch, CA 92127

$599,999

Beds

3

Baths

2

Sqft

1,040

Year Built

1994

Days on Market

105

Property Type

Condo

HOA/mo

$480

MLS ID

2600050SD

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

Virtual Tour

About This Property

Incredible value in Westwood! Upstairs, corner 3bed/2 full bath unit. Enjoy the spaciousness of the vaulted ceilings and bright light in this private home. Kitchen sparkles with granite counters and stainless appliances. Stackable Washer/dryer. Private balcony. Upgraded dual pane windows and newer heat and air conditioning system. Walk to award winning PUSD. Back on market due to buyer not performing.

Mortgage Calculator

Est. Monthly Payment

$4,289

Principal & Interest$3,034
Property Tax$600
Insurance$175
HOA$480
%($120,000)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$3,300
Monthly Cashflow

Rent − PITIA

$-989
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,248

Mortgage (P+I)
$3,034
Cap Rate
1.57%
Cash-on-Cash
-22.48%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$6,219

NOI (Annual)
$9,432
Price-to-Rent

Lower = better for investors

15.2

* 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