17129 Bernardo Drive

17129 Bernardo Drive

D

San Diego, CA 92127

$540,000

Beds

2

Baths

2

Sqft

955

Year Built

1994

Days on Market

18

Property Type

Condo

HOA/mo

$480

MLS ID

PTP2600948

Description

Amazing opportunity for an awesome condo in desirable Rancho Bernardo! This gated community has it all from Lush greenways with babbling brooks to modern amenities and clubhouse! The home itself is stunning with brand new Luxury Vinyl plank floors through out. All brand new appliance in the modern kitchen. A separate eat in kitchen leads to the spacious living area, with lots of natural light! Both large bedrooms have ample closet space, and one with an ensuite. as an added bonus, in unit laundry! Easy access to freeways, shopping dining and more! This home is ready for their new owners! FHA and VA approved and welcomed!

Mortgage Calculator

Est. Monthly Payment

$3,908

Principal & Interest$2,731
Property Tax$540
Insurance$157
HOA$480
%($108,000)
%

Investment Score

6D
Est. Monthly Rent

Market Rent Estimate

$2,701
Monthly Cashflow

Rent − PITI − HOA

$-1,207
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,278

Mortgage (P+I)
$2,731
Cap Rate
1.01%
Cash-on-Cash
-13.41%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.99
Break-even Rent
$3,908

NOI (Annual)
$5,433
Price-to-Rent

Lower = better for investors

16.7

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

Get Expert AnalysisOpen Full Calculator