1128 Calle Del Baston

1128 Calle Del Baston

D

San Marcos, CA 92078

$869,000

Soft Appraisal Value: $866,400 · 0.3% above estimate

Beds

3

Baths

2

Sqft

1,668

Year Built

1978

Days on Market

87

Property Type

Single Family

HOA/mo

$430

MLS ID

NDP2600247

Description

Welcome to 1128 Calle Del Baston – Your Perfect Retreat in the Heart of Lake San Marcos. Seller will pay the Buyer's closing costs! All exterior and roof covered by HOA! Discover relaxed and comfortable living in the highly desirable Hunter Valley senior community of Lake San Marcos. This beautifully maintained single-level home offers a bright and open layout with 3 bedrooms, 2 baths, and an attached 2-car garage—perfect for easy everyday living. Enjoy a spacious living area with a cozy fireplace, ideal for relaxing or entertaining guests. The covered backyard patio provides a peaceful outdoor retreat, perfect for morning coffee or evening gatherings. The home also features central air conditioning, ensuring year-round comfort. Just a short stroll from all that the Lake San Marcos community has to offer—the lake, restaurants, entertainment, swimming pools, tennis courts, and more. Enjoy resort-style amenities in a tranquil, active neighborhood, all within walking distance. Experience the best of Southern California living in a welcoming senior community that blends comfort, convenience, and charm. 1128 Calle Del Baston—where your next chapter begins.

Mortgage Calculator

Est. Monthly Payment

$5,947

Principal & Interest$4,394
Property Tax$869
Insurance$253
HOA$430
%($173,800)
%

Investment Score

3D
Est. Monthly Rent
$3,864
Monthly Cashflow

Rent − PITIA

$-2,082
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,695

Mortgage (P+I)
$4,394
Cap Rate
0.97%
Cash-on-Cash
-25.51%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$8,663

NOI (Annual)
$8,389
Price-to-Rent

Lower = better for investors

18.7

* 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