17232 Prado Road
1 / 17

17232 Prado Road

D

Rancho Bernardo, CA 92128

$1,050,000
NEW — 3d

Soft Appraisal Value: $1,024,000 · 2.5% above estimate

Beds

2

Baths

2

Sqft

1,736

Year Built

1969

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260013676SD

This property is in Rancho Bernardo (92128). View neighborhood stats →

Virtual Tour

About This Property

Great opportunity to customize your own Rancho Bernardo Greens home in an ideal location***with panoramic views to the west of the green belt and golf course***walkable neighborhood near the Rancho Bernardo Inn***Spacious 2 bedroom, 2 bath floorplan with an additional quarter bath (toilet only) ***fireplace***quiet cul-de-sac street***Rancho Bernardo Swim and Tennis Club annual fee for full membership is $755.00; mandatory partial membership (6 visits per year} is $510.00.

Mortgage Calculator

Est. Monthly Payment

$6,666

Principal & Interest$5,309
Property Tax$1,050
Insurance$306
%($210,000)
%

Location

Loading map...

Investment Score

19D
Est. Monthly Rent
$4,243
Monthly Cashflow

Rent − PITIA

$-2,422
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,273

Mortgage (P+I)
$5,309
Cap Rate
1.18%
Cash-on-Cash
-24.42%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$9,793

NOI (Annual)
$12,433
Price-to-Rent

Lower = better for investors

20.6

* 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