18770 Caminito Pasadero
1 / 20

18770 Caminito Pasadero

D

Rancho Bernardo, CA 92128

$935,000
NEW — 2d

Soft Appraisal Value: $911,100 · 2.6% above estimate

Beds

3

Baths

2.5

Sqft

1,606

Year Built

1997

Days on Market

2

Property Type

Townhouse

HOA/mo

$150

MLS ID

NDP2605430

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

Virtual Tour

About This Property

STUNNING AND SOPHISTICATED TOWN HOUSE IN A HEART OF RANCHO BERNARDO!!! Enjoy breathtaking panoramic westerly sunset views, located at the highest point in the complex. This spacious town house offers bright and light open floor plan with 3 beds and 2.5 baths. It has updated kitchen with stainless appliances, hardwood flooring that flows seamlessly into the family room, a large living room with tall ceilings. Backyard has a beautiful views of the mountains and hills to able to enjoy the sunset every evening. This gated community offers resort style living for the residents with two pools, two spas, tennis court, gym, banquet hall, party facility, a walking trails for a active lifestyle. Close to HWY's, shoppings, restaurants and more. This home offers you AWARD WINNING SCHOOLS OF POWAY. It has the BEST LOCATION. Come and see this opportunity that has it ALL for you!

Mortgage Calculator

Est. Monthly Payment

$6,086

Principal & Interest$4,728
Property Tax$935
Insurance$273
HOA$150
%($187,000)
%

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$4,041
Monthly Cashflow

Rent − PITIA

$-2,045
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,753

Mortgage (P+I)
$4,728
Cap Rate
1.25%
Cash-on-Cash
-24.09%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$8,916

NOI (Annual)
$11,693
Price-to-Rent

Lower = better for investors

19.3

* 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