17898 Avenida Cordillera
1 / 20

17898 Avenida Cordillera

D

Rancho Bernardo, CA 92128

$765,000
NEW — 6d

Beds

3

Baths

2

Sqft

1,497

Year Built

1985

Days on Market

6

Property Type

Townhouse

HOA/mo

$450

MLS ID

260011722SD

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

Virtual Tour

About This Property

AWESOME LOCATION PRIVATE CORNER END UNIT WITH ALOT OF WINDOWS AND LIGHT. MOST SOUGHT AFTER 55+ COMMUNITY OAK NORTH VILLAS. REMODELED SINGLE LEVEL, 3 SKYLIGHTS NEW PLUMBING IN 2022, NEW ELECTRICAL BOX, NEW WINDOWS, NEW WOOD LAMINATE FLOORS THRU-OUT, NEWER KITCHEN CABINETS, NEW HOTWATER HEATER, NEW FURNACE, NEW DISHWASHER, LARGE PATIO AREA OFF THE KITCHEN AND BEDROOM. VIEW OF THE GREENBELT AREA. WALK TO RB WINERY AND OAK NORTH GOLF COURSE.

Mortgage Calculator

Est. Monthly Payment

$5,306

Principal & Interest$3,868
Property Tax$765
Insurance$223
HOA$450
%($153,000)
%

Location

Loading map...

Investment Score

26D
Est. Monthly Rent
$3,442
Monthly Cashflow

Rent − PITIA

$-1,864
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,293

Mortgage (P+I)
$3,868
Cap Rate
0.90%
Cash-on-Cash
-25.83%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$7,719

NOI (Annual)
$6,898
Price-to-Rent

Lower = better for investors

18.5

* 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