17788 Caminito Balata
1 / 20

17788 Caminito Balata

D

Rancho Bernardo, CA 92128

$1,249,900
NEW — 3d

Soft Appraisal Value: $1,238,400 · 0.9% above estimate

Beds

3

Baths

2

Sqft

1,428

Year Built

1985

Days on Market

3

Property Type

Single Family

HOA/mo

$300

MLS ID

PTP2603962

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

Virtual Tour

About This Property

Welcome to this beautifully remodeled, 2 bedroom home situated on the 4th hole of Oaks North Golf Course. The home boasts vaulted ceilings throughout the main living area with a 10' bi-fold doors that open fully, bringing the stunning golf course views right into your living space. Custom, brand new kitchen with gorgeous full backsplash, light oak shaker cabinets and quartz countertops. 36" gas range with custom hood. Brand new redesigned primary bathroom with double sinks, makeup vanity, luxurious shower and walk-in closet. Vaulted ceilings in the primary bedroom makes the space feel open and airy. Brand new, upgraded luxury vinyl plank flooring throughout. New windows. Newer HVAC. Brand new electric fireplace in living room. 3rd bedroom is staged as an office with golf course views. Hall bath has all new cabinets, countertops and soaking tub. Truly a must see.

Mortgage Calculator

Est. Monthly Payment

$8,235

Principal & Interest$6,320
Property Tax$1,250
Insurance$365
HOA$300
%($249,980)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,796
Monthly Cashflow

Rent − PITIA

$-4,439
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,354

Mortgage (P+I)
$6,320
Cap Rate
-0.03%
Cash-on-Cash
-30.50%
DSCR

Need ≥ 1.25 for DSCR loan

0.46
Break-even Rent
$12,048

NOI (Annual)
$-403
Price-to-Rent

Lower = better for investors

27.4

* 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