← Back to listings
1051 La Reina Drive

1051 La Reina Drive

D

San Marcos, CA 92078

$1,298,000

Beds

2

Baths

2

Sqft

1,400

Year Built

1965

Days on Market

181

Property Type

SingleFamilyResidence

HOA/mo

None

MLS ID

NDP2508032

🏠 Virtual TourView on MLS

Investment Score

0D

Quick Analysis

Est. Monthly Rent

Algorithm estimate

$2,394
Monthly Cashflow
-$8,256
Mortgage (P+I)
$6,909
Cap Rate
-0.85%
Cash-on-Cash
-38.16%
DSCR

Need ≥ 1.25 for DSCR loan

0.35
Break-even Rent
$10,459

* Assumes 20% down, 7% rate, 30yr. Rent is estimated.

Get Expert AnalysisOpen Calculator