18861 Caminito Cantilena
1 / 20

18861 Caminito Cantilena #42

C

Rancho Bernardo, CA 92128

$1,050,000
NEW — 3d

Soft Appraisal Value: $1,029,200 · 2.0% above estimate

Beds

3

Baths

2.5

Sqft

1,513

Year Built

2000

Days on Market

3

Property Type

Condo

HOA/mo

$125

MLS ID

OC26137344

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

About This Property

Welcome to this corner unit in Vista Del Lago which offers Amazing $2M+ Rec Center-pools, spas, tennis, weight room, clubhouseThe kitchen cabinets in this home are custom made. The entire kitchen was "gutted", wall extended to add a pullout wood pantry, and cabinets designed inside and out by a cabinet maker and interior designer according to the homeowners requests. The rich wood floor is Armstrong Hardwood Flooring--American Scrape Hickory in Wilderness Brown. Low HOA and No Mello Roos!! This gate guarded community features a $2M+ premiere recreation center with 2 pools (one a heated lap), 2 spas, exercise room, 4 lighted tennis courts, BBQ, banquet facilities and more. Vista Del Lago is part of the distinguished Poway Unified School District and is conveniently freeway close and near Westfield's Shopping Center and the walking/hiking/biking trails of the Lake Hodges preserve. Prop U & BB apply. . Neighborhoods: Vista Del Lago Complex Features: , ,, ,, ,, , Equipment: Garage Door Opener, Range/Oven Other Fees: 100 Sewer: Sewer Connected Topography: LLLow HOA and No Mello Roos!

Mortgage Calculator

Est. Monthly Payment

$6,791

Principal & Interest$5,309
Property Tax$1,050
Insurance$306
HOA$125
%($210,000)
%

Location

Loading map...

Investment Score

23D
Est. Monthly Rent
$4,584
Monthly Cashflow

Rent − PITIA

$-2,206
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,136

Mortgage (P+I)
$5,309
Cap Rate
1.34%
Cash-on-Cash
-23.63%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$9,955

NOI (Annual)
$14,084
Price-to-Rent

Lower = better for investors

19.1

* 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