1212 Mountain Laurel Road

1212 Mountain Laurel Road

D

San Marcos, CA 92078

$739,900
NEW — 4d on market

Soft Appraisal Value: $739,900 · 0.0% below estimate

Beds

4

Baths

3

Sqft

1,704

Year Built

2025

Days on Market

4

Property Type

Condo

HOA/mo

$374

MLS ID

260006936SD

View on MLS

Description

This home is a three-story townhome and is host to a convenient bedroom on the first floor, perfectly used as a home office, fitness area or guest suite. An open-concept floorplan shares the second floor with an additional bedroom, and a nearby deck offers outdoor entertaining and leisure. Two additional bedrooms make up the third floor, including the owner’s suite with a full bathroom and walk-in closet. Brix is a new community offering brand-new attached homes, now selling in San Marcos, CA.

Mortgage Calculator

Est. Monthly Payment

$5,071

Principal & Interest$3,741
Property Tax$740
Insurance$216
HOA$374
%($147,980)
%

Investment Score

6D
Est. Monthly Rent
$4,214
Monthly Cashflow

Rent − PITI − HOA

$-857
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,443

Mortgage (P+I)
$3,741
Cap Rate
2.11%
Cash-on-Cash
-19.81%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$7,387

NOI (Annual)
$15,580
Price-to-Rent

Lower = better for investors

14.6

* 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