1175 La Moree Road

1175 La Moree Road #33

D

San Marcos, CA 92078

$415,000

Soft Appraisal Value: $404,500 · 2.6% above estimate

Beds

2

Baths

2

Sqft

1,440

Year Built

1977

Days on Market

48

Property Type

Manufactured

HOA/mo

$270

MLS ID

NDP2601522

Description

Beautiful community 55+ resident owned land at La Moree Estates. The home offers 433A certification, new ceilings, fans and upgraded kitchen, flooring 2 bedrooms, 2 bathrooms, this spacious  home with 1440sq.ft single story features large family room with solar tube and open layout with a large living room and the separate formal  dining area and open kitchen. The community offers  resort-style community amenities including a clubhouse, pool, GYM, Library, RV parking, greenspace and picnic areas, Pets permitted, insurance, maintenance Grounds, Sewer, Cable,Trash & Water. Low HOA  Very convenient location close to shopping centers  & easy access to freeways 78 and I-15.This is a must, is waiting for you!

Mortgage Calculator

Est. Monthly Payment

$2,905

Principal & Interest$2,098
Property Tax$415
Insurance$121
HOA$270
%($83,000)
%

Investment Score

9D
Est. Monthly Rent
$2,659
Monthly Cashflow

Rent − PITIA

$-245
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,203

Mortgage (P+I)
$2,098
Cap Rate
2.59%
Cash-on-Cash
-17.39%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.92
Break-even Rent
$4,221

NOI (Annual)
$10,747
Price-to-Rent

Lower = better for investors

13.0

* 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