17093 Bernardo Dr San Diego

4S Ranch, CA 92127

$599,999

Beds

Baths

Sqft

1,040

Year Built

1994

Days on Market

Property Type

Condo

HOA/mo

$480

MLS ID

2600050SD

🏠 Virtual Tour View on MLS

Description

Just reduced. 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.

Mortgage Calculator

Est. Monthly Payment

$4,289

Principal & Interest$3,034

Property Tax$600

Insurance$175

HOA$480

Down Payment

%($120,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$2,797

Comp Average

$3,040

17127 Bernardo Drive San Diego

2bd / 1ba · 855 sqft · Condo

$475K

Est. $4,367/mo

14676 Via Fiesta San Diego

2bd / 1ba · 882 sqft · Condo

$361K

Est. $2,711/mo

17161 Alva Rd San Diego

2bd / 2ba · 899 sqft · Condo

$539K

Est. $2,847/mo

17195 Bernardo Dr San Diego

2bd / 1ba · 894 sqft · Condo

$499K

Est. $2,572/mo

17129 Bernardo Drive

2bd / 2ba · 955 sqft · Condo

$540K

Est. $2,701/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

Market Rent Estimate

$2,797

Monthly Cashflow

Rent − PITI − HOA

$-1,492

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,635

Mortgage (P+I)

$3,034

Cap Rate

0.80%

Cash-on-Cash

-14.92%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.92

Break-even Rent

$4,289

NOI (Annual)

$4,784

Price-to-Rent

Lower = better for investors

17.9

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert Analysis Open Full Calculator