This listing is no longer active

This page is kept for reference. Browse active listings →

17784 Via Graacia
1 / 20

17784 Via Graacia

D

Rancho Bernardo, CA 92128

$1,655,000

Soft Appraisal Value: $1,604,700 · 3.1% above estimate

Beds

3

Baths

2

Sqft

3,191

Year Built

1967

Days on Market

96

Property Type

Single Family

HOA/mo

$455

MLS ID

260003291SD

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

Virtual Tour

About This Property

RANCH HOME IN THE GREENS ON CUL-DE-SAC, WALK TO RANCHO BERNARDO INN AND RANCHO BERNARDO GOLF COUNTRY CLUB. VERY LARGE & OPEN FLOOR PLAN. NEW ROOF AND BATHROOMS HAVE BEEN REMODELED. LARGE LOT WITH ADU POTENTIAL, MANY ADU IN THE NEIGHBORHOOD. WOOD FLOORING THRU OUT, LARGE KITCHEN WITH ISLAND. HOA IS RB SWIN AND TENNIS CLUB.

Mortgage Calculator

Est. Monthly Payment

$10,961

Principal & Interest$8,369
Property Tax$1,655
Insurance$483
HOA$455
%($331,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,116
Monthly Cashflow

Rent − PITIA

$-5,846
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,401

Mortgage (P+I)
$8,369
Cap Rate
-0.02%
Cash-on-Cash
-30.46%
DSCR

Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$16,027

NOI (Annual)
$-394
Price-to-Rent

Lower = better for investors

27.0

* 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