1233 Via Rafael
1 / 20

1233 Via Rafael

D

San Marcos, CA 92078

$1,249,900
NEW — 6d

Soft Appraisal Value: $1,233,000 · 1.4% above estimate

Beds

3

Baths

2

Sqft

1,456

Year Built

1990

Days on Market

6

Property Type

Single Family

HOA/mo

$241

MLS ID

PTP2603769

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

Virtual Tour

About This Property

Welcome to this transformed Dream Home on a cul-de-sac in a private community in Lake San Marcos. This completely re-designed 3 bedroom/ 2 bath single story home boasts soaring vaulted ceilings in the kitchen, living room, and primary bedroom. Enjoy an abundance of light from the brand new windows and 12 foot Bifold door off the private backyard. Luxuriously remodeled bathrooms. Primary bathroom has a double vanity and a make-up counter. Primary has 2 separate closets. Third bedroom is being used as an office with gorgeous frosted glass double doors. The beautiful re-imagined kitchen will wow you with brand new light oak shaker style cabinets, vaulted ceilings, upgraded quartz counters with a waterfall edge, upgraded appliances, with a built in microwave drawer. Truly a must see!!!

Mortgage Calculator

Est. Monthly Payment

$8,176

Principal & Interest$6,320
Property Tax$1,250
Insurance$365
HOA$241
%($249,980)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$3,874
Monthly Cashflow

Rent − PITIA

$-4,302
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,235

Mortgage (P+I)
$6,320
Cap Rate
0.08%
Cash-on-Cash
-29.93%
DSCR

Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$11,971

NOI (Annual)
$1,026
Price-to-Rent

Lower = better for investors

26.9

* 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