18557 Caminito Pasadero

18557 Caminito Pasadero

D

Rancho Bernardo, CA 92128

$669,000

Beds

3

Baths

2

Sqft

1,222

Year Built

1993

Days on Market

50

Property Type

Condo

HOA/mo

$673.16

MLS ID

260001397SD

Description

STUNNING mountain & sunset views from every room! Top floor single level corner unit at desirable GATED Morada at Vista Del Lago! Lots of natural light! Open floor plan with wood laminate flooring. Beautiful kitchen features granite counters & light colored cabinetry. Ample dining space & spacious living room with cheery fireplace. Full Sized washer/dryer in unit. A/C! Serene private patio to enjoy your amazing views! 1 detached garage (G-258). Fabulous RESORT STYLE amenities include: 2 large pools, 2 spas, fitness center, tennis courts, playground, & clubhouse. Very easy freeway access! Coveted Poway Unified School District!

Mortgage Calculator

Est. Monthly Payment

$4,920

Principal & Interest$3,383
Property Tax$669
Insurance$195
HOA$673
%($133,800)
%

Investment Score

0D
Est. Monthly Rent
$2,389
Monthly Cashflow

Rent − PITI − HOA

$-2,531
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,638

Mortgage (P+I)
$3,383
Cap Rate
-0.46%
Cash-on-Cash
-22.70%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$4,920

NOI (Annual)
$-3,062
Price-to-Rent

Lower = better for investors

23.3

* 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