← Back to listings
1213 Baker Street

1213 Baker Street

D

San Marcos, CA 92078

$989,000

Beds

3

Baths

3.5

Sqft

1,768

Year Built

2019

Days on Market

98

Property Type

Condominium

HOA/mo

None

MLS ID

NDP2510423

🏠 Virtual TourView on MLS

Investment Score

3D

Quick Analysis

Est. Monthly Rent

Algorithm estimate

$3,609
Monthly Cashflow
-$4,916
Mortgage (P+I)
$5,264
Cap Rate
0.82%
Cash-on-Cash
-29.83%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$8,237

* Assumes 20% down, 7% rate, 30yr. Rent is estimated.

Get Expert AnalysisOpen Calculator