1 / 20

1016 Grape Street

San Marcos, CA 92069

$515,000

Beds

Baths

Sqft

966

Year Built

1984

Days on Market

Property Type

Condo

HOA/mo

$485

MLS ID

SW26116310

This property is in San Marcos (92069). View neighborhood stats →

About This Property

Charming 2-bedroom, 2-bath end-unit home in Avocado Gardens! Great opportunity to make it your own. Features an open floor plan with plenty of natural light, spacious bedrooms, a charming fireplace, and an attached garage. The HOA offers fantastic community amenities, including a pool, spa, and outdoor cooking area for residents to enjoy. Don’t wait — book your tour today!

Mortgage Calculator

Est. Monthly Payment

$3,754

Principal & Interest$2,604

Property Tax$515

Insurance$150

HOA$485

Down Payment

%($103,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,833

Comp Average

$2,348

155 Las Flores

3bd / 2ba · 1,344 sqft · Mfd/Mobile Home

$365K

Est. $2,373/mo

155 Las Flores Drive

2bd / 2ba · 1,249 sqft · Mfd/Mobile Home

$379K

Est. $2,464/mo

971 Borden Road

3bd / 2ba · 1,242 sqft · Mfd/Mobile Home

$400K

Est. $2,599/mo

1401 El Norte Pkwy

2bd / 2ba · 1,440 sqft · Manufactured

$398K

Est. $2,551/mo

229 Woodland Parkway

1bd / 1ba · 651 sqft · Condo

$398K

Est. $1,753/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

45B

Est. Monthly Rent

$2,833

Monthly Cashflow

Rent − PITIA

$-921

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,002

Mortgage (P+I)

$2,604

Cap Rate

1.40%

Cash-on-Cash

-23.32%

DSCR

Need ≥ 1.25 for DSCR loan

0.75

Break-even Rent

$5,433

NOI (Annual)

$7,227

Price-to-Rent

Lower = better for investors

15.1

* 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 Analysis Open Full Calculator