18031 Verano Dr
1 / 20

18031 Verano Dr

D

Rancho Bernardo, CA 92128

$1,199,000
NEW — 3d

Soft Appraisal Value: $1,173,400 · 2.2% above estimate

Beds

3

Baths

2

Sqft

1,624

Year Built

1965

Days on Market

3

Property Type

Single Family

HOA/mo

$42.56

MLS ID

260013569SD

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

About This Property

Opportunity strikes! Super golf course fronting home with a sought after location. Excellent curb appeal, nice quiet street. Large front driveway leads to garage. Some hardwood floors. Orchard in rear yard. Backing onto one of the greens!

Mortgage Calculator

Est. Monthly Payment

$7,654

Principal & Interest$6,063
Property Tax$1,199
Insurance$350
HOA$43
%($239,800)
%

Location

Loading map...

Investment Score

8D
Est. Monthly Rent
$4,378
Monthly Cashflow

Rent − PITIA

$-3,276
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,282

Mortgage (P+I)
$6,063
Cap Rate
0.78%
Cash-on-Cash
-26.43%
DSCR

Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$11,238

NOI (Annual)
$9,364
Price-to-Rent

Lower = better for investors

22.8

* 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