135 Avenida Chapala
1 / 20

135 Avenida Chapala #103

B

San Marcos, CA 92069

$749,000
NEW — 1d

Soft Appraisal Value: $745,300 · 0.5% above estimate

Beds

3

Baths

2.5

Sqft

1,460

Year Built

2021

Days on Market

1

Property Type

Condo

HOA/mo

$312

MLS ID

NDP2606461

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

Virtual Tour

About This Property

Move in Ready! This townhome combines style, comfort, and elegance, making it a perfect choice for modern living. The sparkling white cabinets and quartz countertops are complemented by modern tile backsplash and stainless-steel appliances. The main level offers an open, easy-to-maintain floor plan perfect for relaxed living. Step outside to the spacious front patio, ideal for sunbathing, gardening, or simply enjoying a refreshing breeze. Upstairs, you'll find all the bedrooms and the laundry room for your convenience. The primary bedroom is generously sized, with a walk-in closet and an en-suite bath. Upgraded vinyl plank flooring throughout. Designer window shades allow for privacy while letting ample lighting in. 8 Paid in Full Solar Panels, and a pre-wired outlet for electric car charger, in a 2-Car Garage! Priced to sell! VA APPROVED COMMUNITY! All information deemed reliable but not guaranteed. Buyers are advised to independently verify all measurements, taxes, and property features

Mortgage Calculator

Est. Monthly Payment

$5,067

Principal & Interest$3,787
Property Tax$749
Insurance$218
HOA$312
%($149,800)
%

Location

Loading map...

Investment Score

34C
Est. Monthly Rent
$3,550
Monthly Cashflow

Rent − PITIA

$-1,516
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,957

Mortgage (P+I)
$3,787
Cap Rate
1.33%
Cash-on-Cash
-23.69%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$7,390

NOI (Annual)
$9,964
Price-to-Rent

Lower = better for investors

17.6

* 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