17458 Plaza Amimado
1 / 20

17458 Plaza Amimado #127

C

Rancho Bernardo, CA 92128

$625,000

Soft Appraisal Value: $610,600 · 2.4% above estimate

Beds

2

Baths

2

Sqft

1,455

Year Built

1972

Days on Market

46

Property Type

Condo

HOA/mo

$817

MLS ID

NDP2603604

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

Virtual Tour

About This Property

Oaks North, 55+ Active Adult Community at it's finest! Enjoy wonderful views of the Rancho Bernardo Mountains and Oaks North Golf Course from your living room and private balcony. Unit has over $50,000 in upgrades that include remodeled kitchen, bathrooms, dual pane windows, plantation shutters, new furnace and a/c. Extra large unit offers 2 bedrooms plus den with full size washer and dryer. Living room features vaulted ceilings and built ins. Oaks North is an active adult community that has community clubhouse, exercise room, pool & spa, tennis, pickleball and lawn bowling courts. Various classes are offered for all different interests. The Rancho Bernardo Winery and Oaks North Golf Course are located less than a mile away. HOA incluces wifi, basic cable, water, sewer, trash, exterior building, landscape and limited insurance.

Mortgage Calculator

Est. Monthly Payment

$4,785

Principal & Interest$3,160
Property Tax$625
Insurance$182
HOA$817
%($125,000)
%

Location

Loading map...

Investment Score

34C
Est. Monthly Rent
$3,481
Monthly Cashflow

Rent − PITIA

$-1,303
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,625

Mortgage (P+I)
$3,160
Cap Rate
1.03%
Cash-on-Cash
-25.20%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$6,890

NOI (Annual)
$6,426
Price-to-Rent

Lower = better for investors

15.0

* 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