1175 La Moree Road

San Marcos, CA 92078

$415,000

NEW — 1d on market

Beds

Baths

Sqft

1,440

Year Built

1977

Days on Market

Property Type

Manufactured

HOA/mo

$270

MLS ID

NDP2601522

Investment Score

23D

Est. Monthly Rent

HUD Fair Market Rent

$3,240

Monthly Cashflow

-$894

Mortgage (P+I)

$2,098

Cap Rate

3.88%

Cash-on-Cash

-12.92%

DSCR

Need ≥ 1.25 for DSCR loan

1.54

Break-even Rent

$3,875

* Assumes 20% down, 6.5% rate, 30yr. Rent is estimated.