18031 Verano Dr
1 / 20

18031 Verano Dr

D

Rancho Bernardo, CA 92128

$1,275,000

Beds

3

Baths

2

Sqft

1,624

Year Built

1965

Days on Market

8

Property Type

Single Family

HOA/mo

$42.56

MLS ID

260006416SD

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

Virtual Tour

About This Property

Remarkable opportunity to make this super golf course fronting home into your forever home! Large back yard with great privacy and a small orchard. Super curb appeal, nice quiet street.Large front driveway leads to garage. Some hardwood floors, Fireplace in LR and DR area. Garage with additional storage, views from the rear of one of the tees at the RB golf course! Not on market for many years.

Mortgage Calculator

Est. Monthly Payment

$8,137

Principal & Interest$6,447
Property Tax$1,275
Insurance$372
HOA$43
%($255,000)
%

Location

Loading map...

Investment Score

6D
Est. Monthly Rent
$4,428
Monthly Cashflow

Rent − PITIA

$-3,709
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,790

Mortgage (P+I)
$6,447
Cap Rate
0.62%
Cash-on-Cash
-27.25%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$11,947

NOI (Annual)
$7,890
Price-to-Rent

Lower = better for investors

24.0

* 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