18169 Calle Estepona

18169 Calle Estepona

D

Rancho Bernardo, CA 92128

$1,199,000
NEW — 5d on market

Beds

3

Baths

2

Sqft

1,966

Year Built

1989

Days on Market

5

Property Type

Single Family

HOA/mo

$92

MLS ID

260007504SD

Description

Pristine, updated, Marbella home with awesome mountain views from the living room, family room, primary bedroom and patio of this three-bedroom, two bath home. This light and bright open floor plan with vaulted ceilings, light colored wide-planked luxury vinyl flooring, and plantation shutters throughout is the largest floor plan in prestigious Marbella. The living room shares a double-sided fireplace with the den, and the den is open to the kitchen making this home warm and cozy. Dual pane doors and windows throughout and a newer roof. Great location! This home is located in a 55+ community.

Mortgage Calculator

Est. Monthly Payment

$7,704

Principal & Interest$6,063
Property Tax$1,199
Insurance$350
HOA$92
%($239,800)
%

Investment Score

2D
Est. Monthly Rent
$4,356
Monthly Cashflow

Rent − PITIA

$-3,348
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,349

Mortgage (P+I)
$6,063
Cap Rate
0.71%
Cash-on-Cash
-26.77%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$11,303

NOI (Annual)
$8,567
Price-to-Rent

Lower = better for investors

22.9

* 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