1231 Avenida Amistad
1 / 20

1231 Avenida Amistad

D

San Marcos, CA 92069

$949,000
NEW — 1d on market

Soft Appraisal Value: $944,300 · 0.5% above estimate

Beds

3

Baths

2.5

Sqft

1,762

Year Built

2001

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009043SD

This property is in San Marcos (92069). View neighborhood stats →

Virtual Tour

About This Property

Wonderful home in Santa Fe Hills neighborhood of San Marcos. Very central location, private back yard with southern views, renovated kitchen and very tasteful colors throughout. Walk to parks, trails and a short trip to shopping, restaurants and local attractions. The owners remarked they loved the privacy of their home and yard, the beautiful sunsets and the friendly neighborhood.

Mortgage Calculator

Est. Monthly Payment

$6,024

Principal & Interest$4,799
Property Tax$949
Insurance$277
%($189,800)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$3,867
Monthly Cashflow

Rent − PITIA

$-2,158
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,838

Mortgage (P+I)
$4,799
Cap Rate
1.21%
Cash-on-Cash
-24.26%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$8,851

NOI (Annual)
$11,529
Price-to-Rent

Lower = better for investors

20.5

* 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