1101 Goddard Street
1 / 20

1101 Goddard Street

C

San Marcos, CA 92078

$875,000
NEW — 2d

Beds

3

Baths

3

Sqft

1,740

Year Built

2003

Days on Market

2

Property Type

Townhouse

HOA/mo

$431

MLS ID

PTP2605089

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

Virtual Tour

About This Property

Welcome to this beautifully refreshed townhome in the highly sought-after San Elijo Hills community. Most desirable end unit in the community, featuring 3 bedrooms, 3 bathrooms, and approximately 1,740 square feet of living space, this move-in ready residence combines comfort, style, and convenience. Recent improvements include brand-new flooring throughout, fresh interior paint, a new dishwasher, and newly glazed bathtub, creating a clean and modern feel from the moment you enter. The open-concept floor plan offers spacious living and dining areas that flow seamlessly into the kitchen, making everyday living and entertaining effortless. The versatile layout includes a private primary suite, generously sized secondary bedrooms, and flexible living spaces ideal for a home office, media room, or guest accommodations. A private courtyard entrance and attached two-car garage add to the home's appeal. Ideally located within walking distance to the San Elijo Hills Town Center, parks, trails, restaurants, and top-rated schools, this home offers the perfect opportunity to enjoy one of North County's most desirable communities. These go quick! Book your tour today!

Mortgage Calculator

Est. Monthly Payment

$5,986

Principal & Interest$4,424
Property Tax$875
Insurance$255
HOA$431
%($175,000)
%

Location

Loading map...

Investment Score

22D
Est. Monthly Rent
$3,886
Monthly Cashflow

Rent − PITIA

$-2,099
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,722

Mortgage (P+I)
$4,424
Cap Rate
0.96%
Cash-on-Cash
-25.53%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$8,720

NOI (Annual)
$8,425
Price-to-Rent

Lower = better for investors

18.8

* 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