← Back to listings
122 Diamante Road

122 Diamante Road

D

San Marcos, CA 92078

$774,999

Beds

3

Baths

2

Sqft

1,389

Year Built

2021

Days on Market

23

Property Type

Townhouse

HOA/mo

None

MLS ID

NDP2600687

🏠 Virtual TourView on MLS

Investment Score

3D

Quick Analysis

Est. Monthly Rent

Algorithm estimate

$2,850
Monthly Cashflow
-$3,836
Mortgage (P+I)
$4,125
Cap Rate
0.85%
Cash-on-Cash
-29.69%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$6,458

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

Get Expert AnalysisOpen Calculator