1318 Shadow Hills Court

1318 Shadow Hills Court

D

San Marcos, CA 92069

$959,000

Beds

3

Baths

2

Sqft

1,614

Year Built

1979

Days on Market

38

Property Type

Single Family

HOA/mo

$95

MLS ID

NDP2601074

Description

Recently remodeled single level home in the sought after San Marcos Woods neighborhood, with expansive views of Bear Rock and surrounding hills. Quiet cul-de-sac, with entrance to greenbelt and access to several HOA maintained parks. Walking distance to Knob Hill Elementary, Woodland Park Middle School and Mission Hills High. Updated with high quality cabinets, flooring and fixtures, this home has been well cared for by long term owner. Large, finished double garage with 50 amp outlet for electric vehicles and 3 additional parking spaces in the driveway. Call for more info!

Mortgage Calculator

Est. Monthly Payment

$6,183

Principal & Interest$4,849
Property Tax$959
Insurance$280
HOA$95
%($191,800)
%

Investment Score

5D
Est. Monthly Rent
$3,649
Monthly Cashflow

Rent − PITI − HOA

$-2,534
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,173

Mortgage (P+I)
$4,849
Cap Rate
0.85%
Cash-on-Cash
-15.86%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$6,183

NOI (Annual)
$8,119
Price-to-Rent

Lower = better for investors

21.9

* 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