17159 Bernardo Drive
1 / 17

17159 Bernardo Drive #102

C

4S Ranch, CA 92127

$625,000
NEW — 3d

Beds

3

Baths

2

Sqft

1,056

Year Built

1994

Days on Market

3

Property Type

Condo

HOA/mo

$480

MLS ID

PTP2603726

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

Virtual Tour

About This Property

Unique Opportunity in Rancho Bernardo!!! 3 bedrooms 2 baths, Condo with 1055 Sq. Ft. of living Area, centrally located in the Exclusive Area of Rancho Bernardo, with easy access to Freeway 15, Gated Community with Recreational areas equipped with Pool, BBQ, family park and more. the Condo is in Move in conditions and comes with 2 parking spots.

Mortgage Calculator

Est. Monthly Payment

$4,448

Principal & Interest$3,160
Property Tax$625
Insurance$182
HOA$480
%($125,000)
%

Location

Loading map...

Investment Score

44C
Est. Monthly Rent
$3,438
Monthly Cashflow

Rent − PITIA

$-1,009
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,321

Mortgage (P+I)
$3,160
Cap Rate
1.61%
Cash-on-Cash
-22.28%
DSCR

Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$6,452

NOI (Annual)
$10,073
Price-to-Rent

Lower = better for investors

15.1

* 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