1403 Shadow Hills Dr
1 / 3

1403 Shadow Hills Dr

A

San Marcos, CA 92069

$650,000
NEW — 0d

Soft Appraisal Value: $652,000 · 0.3% below estimate

Beds

3

Baths

2

Sqft

1,340

Year Built

1978

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260012615SD

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

About This Property

Welcome to San Marcos! This beautiful 3 bedroom and 2 bath cosmetic fixer house could be yours at a great price. The house needs some updating and will be sold as is. Come take a look and get your dream home today. A wonderful cosmetic fixer for sale. Come take a look.

Mortgage Calculator

Est. Monthly Payment

$4,126

Principal & Interest$3,287
Property Tax$650
Insurance$190
%($130,000)
%

Location

Loading map...

Investment Score

60A
Est. Monthly Rent
$3,575
Monthly Cashflow

Rent − PITIA

$-552
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,916

Mortgage (P+I)
$3,287
Cap Rate
2.53%
Cash-on-Cash
-17.68%
DSCR

Need ≥ 1.25 for DSCR loan

0.87
Break-even Rent
$6,063

NOI (Annual)
$16,453
Price-to-Rent

Lower = better for investors

15.2

* 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