1412 La Habra

1412 La Habra

D

San Marcos, CA 92078

$1,299,000

Soft Appraisal Value: $1,270,700 · 2.2% above estimate

Beds

3

Baths

2

Sqft

1,520

Year Built

1964

Days on Market

10

Property Type

Single Family

HOA/mo

$191

MLS ID

NDP2602315

Description

Experience the best of the Lake San Marcos lifestyle in this stunningly remodeled 3-bedroom, 2-bath single-story home. Featuring new flooring and fresh paint, this home is move-in ready. Enjoy a peek-a-boo lake view from the dining area and take advantage of the massive backyard on an oversized lot, with plenty of room for an ADU or anything you can dream up. Your private community dock and pool are just steps away, offering direct access to the lake for kayaking and relaxation. Perfectly located, you're just a short walk from The Links at Lakehouse golf club and fantastic dining at Brickman's, Amalfi, and Dockside. Live the golf club lifestyle you've always dreamed of!

Mortgage Calculator

Est. Monthly Payment

$8,437

Principal & Interest$6,568
Property Tax$1,299
Insurance$379
HOA$191
%($259,800)
%

Investment Score

1D
Est. Monthly Rent
$4,363
Monthly Cashflow

Rent − PITI − HOA

$-4,074
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,160

Mortgage (P+I)
$6,568
Cap Rate
0.38%
Cash-on-Cash
-28.45%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$12,364

NOI (Annual)
$4,896
Price-to-Rent

Lower = better for investors

24.8

* 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