1227 Sunrise Vw.
1 / 20

1227 Sunrise Vw. #105

D

San Marcos, CA 92078

$675,000

Soft Appraisal Value: $673,900 · 0.2% above estimate

Beds

3

Baths

3

Sqft

1,501

Year Built

2023

Days on Market

51

Property Type

Townhouse

HOA/mo

$356

MLS ID

NDP2601728

This property is in San Marcos (92078). View neighborhood stats →

Virtual Tour

About This Property

Lowest priced 3 Bd. townhome in North SD for this square footage and year built. Townhome with upgrades through out. Welcome to this beautifully turnkey residence in San Marcos. Offering better value than new construction, this home features modern finishes, thoughtful upgrades, and effortless convenience, including a dedicated car charger in the garage. The bright open concept kitchen is a chefs delight, showcasing crisp white shaker cabinetry, quartz countertops, stainless steel appliances, a spacious island, and an upgraded subway tile backsplash. The living space offers plenty of natural light luxury wide-plank flooring and contemporary recessed lighting throughout. This highly desirable end unit offers a functional, spacious layout that includes a bedroom and full bathroom conveniently located on main floor ideal for guest quarters, private office or roommate. Each bedroom offers a full bathroom with walk in closets. Low HOA dues that include a gated community, resort style pool easy access to Hwy 78 and 15. Paid Solar and San Marcos Schools. Dont miss out on this opportunity.

Mortgage Calculator

Est. Monthly Payment

$4,641

Principal & Interest$3,413
Property Tax$675
Insurance$197
HOA$356
%($135,000)
%

Location

Loading map...

Investment Score

8D
Est. Monthly Rent
$4,047
Monthly Cashflow

Rent − PITIA

$-594
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,087

Mortgage (P+I)
$3,413
Cap Rate
2.36%
Cash-on-Cash
-18.56%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.87
Break-even Rent
$6,758

NOI (Annual)
$15,908
Price-to-Rent

Lower = better for investors

13.9

* 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