18880 Caminito Cantilena #70
1 / 20

18880 Caminito Cantilena #70

Ctop 80%

Rancho Bernardo, CA 92128Neighborhood: Rancho Bernardo

$919,500
STR: check · no permits in this complex · TOT 11.75%

1 licensed short-term rental within ½ mile (0 whole home), from the cities' license and permit lists of Nov 13, 2026.

No unit in this 16-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.

Pass at asking: -$3,949/mo full cashflow at 20% down, 7.36% rate.

Works at $402,854 (56% under asking), or at 83% down.

Rent $4,160/mo from 9 leases of 2–4 bed houses within 2 mi, same school area ($3,739–$4,344).

Beds

3

Baths

2.5

Sqft

1,362

Year Built

2000

Days on Market

147

Property Type

Single Family

HOA/mo

$125

MLS ID

260014872SD

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

Virtual Tour

About This Property

Welcome to a move-in ready residence that blends comfort, style, and resort-like amenities. This well-maintained 3-bedroom, 2.5-bath home offers an open, functional layout ideal for everyday living and entertaining. Enjoy Light-filled living areas -versatile spaces for dining and relaxation, refreshed kitchen w/new appliances,countertop, new stainless sink and faucet. This home pairs modern updates with active-community living — perfect for buyers seeking convenience, recreation, and low-maintenance living. Spacious 3-Bed, 2.5-Bath Home in Secure Gated Community Welcome to a move-in ready residence that blends comfort, style, and resort-like amenities. This well-maintained 3-bedroom, 2.5-bath home offers an open, functional layout ideal for everyday living and entertaining. Key Features 3 bedrooms, 2.5 bathrooms — comfortable primary suite plus two additional bedrooms for family, guests, or office space. Updated kitchen — new solid-surface countertop, new stainless sink and faucet. Appliances convey — refrigerator, washer, and dryer included. Light-filled living areas — versatile spaces for dining and relaxation. Attached garage and ample storage. Community Amenities Gated, secure community Fitness center & exercise room Swimming pool and tennis courts Scenic fountain ponds and landscaped grounds This home pairs modern updates with active-community living — perfect for buyers seeking convenience, recreation, and low-maintenance living.

Mortgage Calculator

Est. Monthly Payment

$6,386

Principal & Interest$5,073
Property Tax$920
Insurance$268
HOA$125
%($183,900)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Chaparral Elementary · grades K-5 · Poway Unified

  • Middle

    Bernardo Heights Middle · grades 6-8 · Poway Unified

  • High

    Rancho Bernardo High · grades 9-12 · Poway Unified

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

28C
Est. Monthly Rent
$4,160

9 leases of 2–4 bed houses within 2 mi, same school area · $3,739–$4,344

Blended 50/50 with a property-level estimate

Monthly Cashflow

Rent − PITIA

-$2,226
Full Cashflow

Incl. vacancy, PM, maint, capex

-$3,949

What would make this work?

$3,949/mo short at 20% down; 83% down or +$5,128/mo rent closes it.

Break-even price

56% under asking

$402,854
Break-even rent

$5,128/mo above the estimate

$9,288/mo
Cashflow at 35% down
−$2,997/mo
Down payment to break even

$763,185 cash

83%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$5,073
Cap Rate
1.74%
Cash-on-Cash
-25.77%
DSCR

Need ≥ 1.25 for DSCR loan

0.65

NOI (Annual)
$15,989
Price-to-Rent

Lower = better for investors

18.4

* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
CCashflow−$3,949/mo