1222 Sunrise San Marcos
DSan Marcos, CA 92078
$824,900
Beds
3
Baths
3.5
Sqft
1,858
Year Built
2022
Days on Market
72
Property Type
Townhouse
HOA/mo
None
MLS ID
NDP2511220
Investment Score
6D
Quick Analysis
Est. Monthly Rent
$4,003Algorithm estimate
Monthly Cashflow
-$3,336Mortgage (P+I)
$4,390Cap Rate
1.93%Cash-on-Cash
-24.27%DSCR
0.91Need ≥ 1.25 for DSCR loan
Break-even Rent
$7,019* Assumes 20% down, 7% rate, 30yr. Rent is estimated.
Get Expert AnalysisOpen Calculator