18683 Locksley St.

18683 Locksley St.

D

Rancho Bernardo, CA 92128

$1,475,000

Soft Appraisal Value: $1,432,200 · 3.0% above estimate

Beds

3

Baths

2

Sqft

2,206

Year Built

2008

Days on Market

23

Property Type

Single Family

HOA/mo

$150

MLS ID

260004884SD

Description

This beautiful, single-story home, located in the Cul de sac, has so much to offer. Wood floors and soaring ceilings welcome you in and guide you through the home. Each room delights. A warm, inviting living room with an elegant fireplace and spacious dining area. A large open kitchen with granite counters and center island perfect for those fun gatherings. A well-appointed family room that opens to your very own entertaining haven with plenty of space for lounging, playing, barbecuing and more. A spacious primary suite complete with walk in shower...and the list goes on.

Mortgage Calculator

Est. Monthly Payment

$9,514

Principal & Interest$7,458
Property Tax$1,475
Insurance$430
HOA$150
%($295,000)
%

Investment Score

0D
Est. Monthly Rent
$4,527
Monthly Cashflow

Rent − PITIA

$-4,986
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,257

Mortgage (P+I)
$7,458
Cap Rate
0.16%
Cash-on-Cash
-29.52%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.48
Break-even Rent
$13,951

NOI (Annual)
$2,419
Price-to-Rent

Lower = better for investors

27.2

* 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