1227 Sunrise Vw.

1227 Sunrise Vw.

D

San Marcos, CA 92078

$699,900
NEW — 6d on market

Beds

3

Baths

3

Sqft

1,501

Year Built

2023

Days on Market

6

Property Type

Townhouse

HOA/mo

$356

MLS ID

NDP2601728

Description

Welcome to this beautifully upgraded, move in ready residence in San Marcos. Better than New Construction, this home offers modern finishes, thoughtful upgrades, and turnkey convenience. The bright open concept kitchen features crisp white shaker cabinetry, quartz counter tops, stainless steel appliances, upgraded backsplash with subway tile and a spacious island. The natural light highlights the larger wide luxury plank flooring and contemporary recessed lighting throughout. This desirable end unit offers a great layout features a bedroom and full bathroom on the main living area ideal for roommates, guests, or multi generational living, or private office. The thoughtful floor plan provides separation and privacy between living spaces, making it functional and flexible for today's lifestyle. Paid solar! electric vehicle compatible, Low electric 2 car garage, gated community with quick access to highway 78, and 15. This tucked away end unit townhome has only one neighbor to the left away from main street noise with direct access to home from garage. Dont miss opportunity

Mortgage Calculator

Est. Monthly Payment

$4,799

Principal & Interest$3,539
Property Tax$700
Insurance$204
HOA$356
%($139,980)
%

Investment Score

14D
Est. Monthly Rent

Market Rent Estimate

$3,885
Monthly Cashflow

Rent − PITI − HOA

$-914
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,391

Mortgage (P+I)
$3,539
Cap Rate
1.97%
Cash-on-Cash
-7.84%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.10
Break-even Rent
$4,799

NOI (Annual)
$13,780
Price-to-Rent

Lower = better for investors

15.0

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator