1031 Susana Ct

1031 Susana Ct

D

San Marcos, CA 92078

$689,900
NEW — 0d on market

Soft Appraisal Value: $682,200 · 1.1% above estimate

Beds

2

Baths

2

Sqft

1,200

Year Built

1975

Days on Market

0

Property Type

Condo

HOA/mo

$420

MLS ID

260008012SD

View on MLS

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

$4,800

Principal & Interest$3,489
Property Tax$690
Insurance$201
HOA$420
%($137,980)
%

Investment Score

3D
Est. Monthly Rent
$3,168
Monthly Cashflow

Rent − PITIA

$-1,631
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,935

Mortgage (P+I)
$3,489
Cap Rate
0.96%
Cash-on-Cash
-25.53%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$6,980

NOI (Annual)
$6,643
Price-to-Rent

Lower = better for investors

18.1

* 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