17922 Avenida Cordillera

17922 Avenida Cordillera #258

D

Rancho Bernardo, CA 92128

$759,000

Soft Appraisal Value: $759,900 · 0.1% below estimate

Beds

2

Baths

2

Sqft

1,328

Year Built

1987

Days on Market

10

Property Type

Condo

HOA/mo

$420

MLS ID

260007182SD

Description

Located within the sought after 55+ community of Oaks North, this thoughtfully refreshed 2 bedroom/2 bathroom Villas offers a comfortable and well designed single level living experience. Recent updates include new interior paint, luxury vinyl plank flooring, modern lighting, and custom window treatments, creating a clean and cohesive feel from the moment you enter. Vaulted ceilings and skylights bring in an abundance of natural light, enhancing the home’s open and airy layout. The floor plan features an eat-in kitchen with granite countertops, two primary suites and two full bathrooms, offering flexibility for guests or a home office. A peaceful patio and gated courtyard provide 2 spaces for private outdoor relaxing or entertaining, while the direct access garage and dedicated laundry room add everyday convenience. Beyond the home, Oaks North is known for its vibrant and active lifestyle. Residents enjoy access to the Oaks North Community Center, which offers a wide range of amenities including a pool and spa, pickleball and tennis courts, billiards room, library, auditorium, woodworking shop, and a variety of social clubs and activities. Ideally located approximately one mile from the Oaks North Golf Course and the Rancho Bernardo Winery, and just minutes from the Rancho Bernardo Inn, shopping, and dining, this home offers both comfort and connection to the surrounding community.

Mortgage Calculator

Est. Monthly Payment

$5,238

Principal & Interest$3,838
Property Tax$759
Insurance$221
HOA$420
%($151,800)
%

Investment Score

2D
Est. Monthly Rent
$3,051
Monthly Cashflow

Rent − PITIA

$-2,187
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,521

Mortgage (P+I)
$3,838
Cap Rate
0.50%
Cash-on-Cash
-27.84%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$7,624

NOI (Annual)
$3,801
Price-to-Rent

Lower = better for investors

20.7

* 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