1022 La Casa Drive
1 / 20

1022 La Casa Drive

D

San Marcos, CA 92078

$1,150,000
NEW — 5d

Soft Appraisal Value: $1,127,100 · 2.0% above estimate

Beds

3

Baths

3

Sqft

1,600

Year Built

1979

Days on Market

5

Property Type

Single Family

HOA/mo

$305

MLS ID

NDP2604915

This property is in San Marcos (92078). View neighborhood stats →

Virtual Tour

About This Property

Exquisitely Remodeled Single-Level Detached Home in Lake San Marcos “Country Greens”! Welcome to one of the most desirable and functional floor plans in the community, offering 3 bedrooms, including 2 ensuite bedrooms, and 3 full bathrooms. This beautifully remodeled home has been thoughtfully upgraded with high-end finishes throughout.Step inside to an impressive entry, soaring ceilings, open living spaces, and abundant natural light. The stunning kitchen opens seamlessly to the dining and living areas and features high-end cabinetry, quartz countertops, custom designer tile backsplash, stainless steel appliances, and a 5-burner gas range. Two guest bedrooms are located off the main living area, including one with a gorgeous remodeled ensuite bathroom and walk-in closet. The spacious & private primary suite offers vaulted ceilings, panoramic mountain and hillside views, a private deck, walk-in closet, and a beautifully remodeled ensuite bath with dual vanities and a custom tiled glass-enclosed shower. Enjoy peaceful outdoor living from the patio areas while taking in the beautiful Lake San Marcos landscape, memorable sunrises, and relaxing afternoon views. Country Greens residents enjoy access to community amenities including pools, spa, pickleball, basketball court, and more, along with all the nearby Lake and Lodge amenities, two golf courses, summer concerts on the green, 24-hour security, & much more. Experience resort-style living at its finest! FEATURES/UPGRADES INCLUDE: *Single Story Detached Home with 3 bedrooms & 3 full bathrooms *Fully Remodeled (like a brand new home) *Panoramic Mountain & Hillside Views of Lake San Marcos *Gorgeous Kitchen with High Quality Cabinetry, Quartz Counters & Tile Backsplashes *High Quality LVP wood plank flooring throughout *Exquisite Bathrooms with custom tiled showers, quartz counters & high quality cabinetry *Extra Large Inside Laundry rm. w/sink *Attached 2 Car Garage w/epoxy flooring *Golf Course Community with no golf ball issues *Vaulted Ceilings *Recessed lighting *Newer HVAC & Ducting *Perfect amount of Natural Lighting through the Home * *The HOA Includes an abundance of amenities including the Lake & Lodge amenities *Country Greens--is a no age restriction community in the heart of Lake San Marcos.

Mortgage Calculator

Est. Monthly Payment

$7,605

Principal & Interest$5,815
Property Tax$1,150
Insurance$335
HOA$305
%($230,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$4,402
Monthly Cashflow

Rent − PITIA

$-3,203
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,174

Mortgage (P+I)
$5,815
Cap Rate
0.67%
Cash-on-Cash
-26.99%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$11,121

NOI (Annual)
$7,694
Price-to-Rent

Lower = better for investors

21.8

* 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