17877 Avenida Cordillera
1 / 20

17877 Avenida Cordillera

D

Rancho Bernardo, CA 92128

$799,999
NEW — 3d

Beds

2

Baths

2

Sqft

1,388

Year Built

1985

Days on Market

3

Property Type

Condo

HOA/mo

$450

MLS ID

NDP2603307

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

Virtual Tour

About This Property

Perched on a private corner lot within the sought after 55+ community of Oaks North Villas, this fully renovated single level residence is ready for you to call it home. Interior highlights include wide plank wood flooring, neutral paint colors, tall baseboards, crown molding, recessed lighting & more. Through your craftsman front door and off the foyer, the open-concept layout seamlessly blends the living and dining areas, complete with vaulted ceilings, a cozy brick fireplace and plenty of space to host holiday gettogethers. The gourmet kitchen features white shaker cabinetry, stone countertops, a glass tile backsplash, stainless steel appliances and a peninsula bar top overlooking the separate family room. A glass slider off the family room leads to your private back patio and yard. Back inside, the oversized primary bedroom offers an en-suite bath, complete w/ a dual vanity and walk in shower. Along with another slider offering direct access to the backyard, which lets in an abundance of natural light. This home is truly turnkey and move in ready. Additional highlights include newer HVAC, in unit laundry and an attached two-car garage. Residents of Oaks North enjoy a vibrant 55+ community lifestyle with access to a clubhouse, heated pool and spa, pickleball and tennis courts, along with HOA-maintained front landscaping and roof. Ideally located just minutes from Bernardo Winery and the Oaks North Community Center!

Mortgage Calculator

Est. Monthly Payment

$5,529

Principal & Interest$4,045
Property Tax$800
Insurance$233
HOA$450
%($160,000)
%

Location

Loading map...

Investment Score

15D
Est. Monthly Rent
$3,067
Monthly Cashflow

Rent − PITIA

$-2,461
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,833

Mortgage (P+I)
$4,045
Cap Rate
0.32%
Cash-on-Cash
-28.75%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$8,045

NOI (Annual)
$2,543
Price-to-Rent

Lower = better for investors

21.7

* 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