1401 El Norte Parkway

1401 El Norte Parkway

D

San Marcos, CA 92069

$549,000

Soft Appraisal Value: $317,600 · 72.9% above estimate

Beds

2

Baths

2

Sqft

1,333

Year Built

2025

Days on Market

19

Property Type

Manufactured

HOA/mo

$222

MLS ID

260004770SD

Description

Own the Land and with a very low monthly HOA of $220.00. This is a brand new Silvercrest manufactured home. Some details include a full width 6' deep factory built front porch with Trex decking, Hardi panel siding throughout the exterior, 30yr architectural composition roof shingles, drywall throughout interior of home, Corian countertops with solid wood faced cabinets throughout, Vinyl plank flooring with carpet in bedrooms and den.

Mortgage Calculator

Est. Monthly Payment

$3,707

Principal & Interest$2,776
Property Tax$549
Insurance$160
HOA$222
%($109,800)
%

Investment Score

16D
Est. Monthly Rent
$2,915
Monthly Cashflow

Rent − PITI − HOA

$-792
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,920

Mortgage (P+I)
$2,776
Cap Rate
1.87%
Cash-on-Cash
-8.66%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$3,707

NOI (Annual)
$10,273
Price-to-Rent

Lower = better for investors

15.7

* 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