17597 Fairlie Road

17597 Fairlie Road

D

Rancho Bernardo, CA 92128

$795,000

Soft Appraisal Value: $787,400 · 1.0% above estimate

Beds

3

Baths

3

Sqft

1,729

Year Built

1983

Days on Market

24

Property Type

Townhouse

HOA/mo

$550

MLS ID

PTP2601223

Description

Seller will entertain offer prices from $825,000 - $795,000. Welcome to 17597 Fairlie Road - a desirable corner-unit townhome in the sought-after Playmor Bernardo community of Rancho Bernardo. This light-filled residence features a bright, open layout designed for comfortable everyday living and effortless entertaining. As a corner unit, the home enjoys added privacy and abundant natural light throughout. The main living area flows seamlessly into the dining space and kitchen, creating a functional floor plan with easy access to a private patio. Recent updates include new flooring throughout, fresh interior paint, and a new HVAC system, offering both modern appeal and peace of mind. The kitchen provides generous cabinet storage and workspace, while the upstairs bedrooms are thoughtfully positioned for privacy. The primary suite serves as a comfortable retreat with ample closet space and an en-suite bath. Secondary bedrooms offer flexibility for guests, a home office, or additional living needs. Additional highlights include in-unit laundry, assigned parking, and low-maintenance living within a well-maintained community. Residents of Playmor Bernardo enjoy resort-style amenities including pools, spa, tennis courts, and beautifully landscaped greenbelts. Located within the award-winning Poway Unified School District and just minutes from shopping, dining, golf courses, parks, and convenient freeway access.

Mortgage Calculator

Est. Monthly Payment

$5,597

Principal & Interest$4,020
Property Tax$795
Insurance$232
HOA$550
%($159,000)
%

Investment Score

4D
Est. Monthly Rent
$3,940
Monthly Cashflow

Rent − PITI − HOA

$-1,657
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,226

Mortgage (P+I)
$4,020
Cap Rate
1.20%
Cash-on-Cash
-24.34%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$8,129

NOI (Annual)
$9,532
Price-to-Rent

Lower = better for investors

16.8

* 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 AnalysisOpen Full Calculator