17129 W Bernardo Drive
1 / 20

17129 W Bernardo Drive #201

B

4S Ranch, CA 92127

$615,000
NEW — 6d

Soft Appraisal Value: $617,200 · 0.4% below estimate

Beds

3

Baths

2

Sqft

1,040

Year Built

1994

Days on Market

6

Property Type

Condo

HOA/mo

$480

MLS ID

260016054SD

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

About This Property

Beautiful, light-filled 3BR/2BA upstairs unit located in the highly desirable gated community of Waterbridge. Granite counter tops in the kitchen, brand new and high energy-efficiency/LowE double-pane windows/sliding doors, new refrigerator, newer dish washer, vaulted ceiling in the large living room, hard floor in the entire property, A/C, stacked washer and dryer in patio, and two assigned parking spaces. The beautiful park-like community offers greenbelts, pond/fountains, clubhouse, fitness center, and pool & spa. Easy freeway access, close to restaurants, shopping, and in the acclaimed Poway School District.

Mortgage Calculator

Est. Monthly Payment

$4,384

Principal & Interest$3,110
Property Tax$615
Insurance$179
HOA$480
%($123,000)
%

Location

Loading map...

Investment Score

40C
Est. Monthly Rent
$3,224
Monthly Cashflow

Rent − PITIA

$-1,160
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,414

Mortgage (P+I)
$3,110
Cap Rate
1.36%
Cash-on-Cash
-23.55%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$6,359

NOI (Annual)
$8,352
Price-to-Rent

Lower = better for investors

15.9

* 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