This listing is no longer active

This page is kept for reference. Browse active listings →

1031 Susana Ct
1 / 20

1031 Susana Ct

D

San Marcos, CA 92078

$689,900

Soft Appraisal Value: $580,200 · 18.9% above estimate

Beds

2

Baths

2

Sqft

1,200

Year Built

1975

Days on Market

35

Property Type

Condo

HOA/mo

$420

MLS ID

260008012SD

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

About This Property

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)
%

Location

Loading map...

Investment Score

21D
Est. Monthly Rent
$2,745
Monthly Cashflow

Rent − PITIA

$-2,054
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,261

Mortgage (P+I)
$3,489
Cap Rate
0.40%
Cash-on-Cash
-28.36%
DSCR

Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$6,980

NOI (Annual)
$2,734
Price-to-Rent

Lower = better for investors

20.9

* 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