17155 Bernardo Drive
1 / 20

17155 Bernardo Drive #106

C

4S Ranch, CA 92127

$510,000
NEW — 0d

Beds

2

Baths

1.5

Sqft

874

Year Built

1994

Days on Market

0

Property Type

Condo

HOA/mo

$490

MLS ID

PTP2603484

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

Virtual Tour

About This Property

Welcome to your beautiful upgraded 2 bedroom, 1 bath, lower level condo in the highly desirable Waterbridge community that's close to award winning schools, restaurants, movie theaters & just south from Lake Hodges. This move-in ready unit comes complete with all new stainless steel appliances refrigerator, stove/oven, microwave, dishwasher with a farmhouse sink & faucet, garbage disposal, white cabinetry with new handles, knobs and a good size granite counter top in the spacious kitchen. Modern crown molding, base boards & new interior paint throughout the unit, with new blinds newer vinyl flooring throughout. The bathroom has new medicine cabinets, faucets, reglazed tub and new dual pane windows to be installed next week. You will love this home with central air condition and full size washer and dryer located in the patio where you can relax and enjoy one another each or catchup with the friendly neighbors. This is a must see unit!

Mortgage Calculator

Est. Monthly Payment

$3,728

Principal & Interest$2,579
Property Tax$510
Insurance$149
HOA$490
%($102,000)
%

Location

Loading map...

Investment Score

42C
Est. Monthly Rent
$2,728
Monthly Cashflow

Rent − PITIA

$-1,000
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,052

Mortgage (P+I)
$2,579
Cap Rate
1.24%
Cash-on-Cash
-24.14%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$5,393

NOI (Annual)
$6,319
Price-to-Rent

Lower = better for investors

15.6

* 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