18585 Caminito Pasadero
1 / 20

18585 Caminito Pasadero #427

B

Rancho Bernardo, CA 92128

$399,000
NEW — 0d

Soft Appraisal Value: $390,500 · 2.2% above estimate

Beds

1

Baths

1

Sqft

716

Year Built

1993

Days on Market

0

Property Type

Condo

HOA/mo

$750

MLS ID

260015862SD

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

About This Property

Enjoy mountain and sunset views from this top floor, single level, corner unit within Rancho Bernardo's gated Morada at Vista Del Lago community. Basking in bright, natural light under a vaulted ceiling, the living and dining space is centered on a fireplace with direct access to the outdoor patio. The kitchen features granite counter tops and matching appliances. The bedroom features a walk-in closet with beautiful closet system and direct access to the balcony. New carpet throughout, in unit washer and dryer plus central air conditioning add to the comfort of the home. The complex has the following resort style amenities; 2 large pools and spas (one is a heated lap pool), fitness center, tennis and pickleball courts, playground, billiards and recreation room, clubhouse, walking and biking trails, duck pond, well maintained grounds. And EV charging. Located within the award winning Poway Unified School District and close proximity to freeway access, Lake Hodges and the wine country of San Pasqual and Highland Valley.

Mortgage Calculator

Est. Monthly Payment

$3,283

Principal & Interest$2,018
Property Tax$399
Insurance$116
HOA$750
%($79,800)
%

Location

Loading map...

Investment Score

41C
Est. Monthly Rent
$2,438
Monthly Cashflow

Rent − PITIA

$-845
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,738

Mortgage (P+I)
$2,018
Cap Rate
0.84%
Cash-on-Cash
-26.13%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$4,695

NOI (Annual)
$3,357
Price-to-Rent

Lower = better for investors

13.6

* 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