1 / 20

17495 Carnton Way

Rancho Bernardo, CA 92128

$1,075,000

NEW — 2d

Beds

Baths

Sqft

1,737

Year Built

1980

Days on Market

Property Type

Townhouse

HOA/mo

$575

MLS ID

260013841SD

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

Virtual Tour

About This Property

Breathtaking panoramic views! Perched high over the 1st green of the Rancho Bernardo Inn Golf Course. End unit with Park like sweeping view of hills. Home has central interior atrium for additional natural light, vaulted ceiling living room, separate dining area, updated kitchen and nook with views plus loads of storage. Quiet private awesome community! Wonderful community center with tennis, pool and spa facilities.

Mortgage Calculator

Est. Monthly Payment

$7,399

Principal & Interest$5,436

Property Tax$1,075

Insurance$314

HOA$575

Down Payment

%($215,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,763

Comp Average

$3,029

16238 Avenida Venusto

3bd / 2ba · 1,311 sqft · Condo

$668K

Est. $3,611/mo

17440 Plaza Otonal

2bd / 2ba · 1,431 sqft · Condo

$650K

Est. $3,124/mo

17439 Plaza Otonal

2bd / 2ba · 1,431 sqft · Condo

$659K

Est. $2,936/mo

12491 Rios

2bd / 2ba · 1,358 sqft · Condo

$649K

Est. $2,737/mo

16376 Avenida Venusto

2bd / 2ba · 1,190 sqft · Condo

$655K

Est. $2,737/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$3,763

Monthly Cashflow

Rent − PITIA

$-3,637

Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,398

Mortgage (P+I)

$5,436

Cap Rate

0.04%

Cash-on-Cash

-30.13%

DSCR

Need ≥ 1.25 for DSCR loan

0.51

Break-even Rent

$10,774

NOI (Annual)

$452

Price-to-Rent

Lower = better for investors

23.8

* 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 Analysis Open Full Calculator