1031 Susana Ct

1031 Susana Ct

D

San Marcos, CA 92078

$698,999
NEW — 5d on market

Beds

2

Baths

2

Sqft

1,200

Year Built

1975

Days on Market

5

Property Type

Condo

HOA/mo

$420

MLS ID

260004538SD

Description

Fully renovated upper-level end unit in the highly desirable Lake San Marcos community. This 2-bedroom, 2-bath residence offers approximately 1,200 sq ft of thoughtfully redesigned living space with abundant natural light and balcony views. The completely remodeled kitchen features quartz countertops, shaker cabinetry, an oversized sink, and GE stainless steel appliances. Upgrades throughout include new flooring, updated bathrooms, modern cabinetry, and dual-pane windows. The functional layout offers dual primary suites with a built in closet organizer, ideal for privacy, guests, or flexible living arrangements. Enjoy indoor-outdoor living with a private balcony and close proximity to golf, dining, and local amenities. Conveniently located within walking distance to The Links at Lakehouse golf course and nearby restaurants. Located in the highly desirable top rated San Marcos school district.

Mortgage Calculator

Est. Monthly Payment

$4,857

Principal & Interest$3,535
Property Tax$699
Insurance$204
HOA$420
%($139,800)
%

Investment Score

8D
Est. Monthly Rent

Market Rent Estimate

$3,504
Monthly Cashflow

Rent − PITI − HOA

$-1,354
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,742

Mortgage (P+I)
$3,535
Cap Rate
1.36%
Cash-on-Cash
-11.62%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.99
Break-even Rent
$4,858

NOI (Annual)
$9,511
Price-to-Rent

Lower = better for investors

16.6

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator