1422 Cottonwood Court
1 / 20

1422 Cottonwood Court

B

San Marcos, CA 92069

$899,000
NEW — 0d

Beds

3

Baths

2

Sqft

1,340

Year Built

1978

Days on Market

0

Property Type

Single Family

HOA/mo

$95

MLS ID

NDP2604366

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

Virtual Tour

About This Property

Gorgeous, newly updated 3 bed/2 bath home in the desirable San Marcos Woods neighborhood. Enjoy the indoor/outdoor lifestyle this home offers, full of natural light with a seamless flow to the large backyard that's perfect for entertaining with its large lot, covered patio with lighting and views of the hills. This home features newer upgrades including interior and exterior paint, laminate floors throughout, whole house fan, central air conditioning, ceiling fans in every room, modern bathroom vanities, eye-catching race-deck garage flooring, attic ladder providing additional storage options and a brand-new water heater. Like to cook? You’ll appreciate the stainless-steel appliances in the spacious kitchen. Outside, the home shines with its beautiful low-maintenance front yard and an added 3rd parking spot in the driveway providing a total of 5 parking spaces on the property. This home allows you to enjoy cozy nights inside with the wood-burning fireplace then spend your days outside soaking up the Southern California sunshine in the beautiful private backyard surrounded by raised flower/garden beds and three dwarf citrus trees (orange, grapefruit and kumquat). Want a pool some day? This yard offers a perfect level lot to have one installed. There are two private HOA parks within one block, meandering greenbelts with creeks and bridges and the large Woodland Park just down the road. Low monthly HOA dues too! Additionally, the home is walking distance to sought-after San Marcos schools (all grades) and just minutes from major shopping centers and restaurants; there is also nearby freeway access.

Mortgage Calculator

Est. Monthly Payment

$5,802

Principal & Interest$4,546
Property Tax$899
Insurance$262
HOA$95
%($179,800)
%

Location

Loading map...

Investment Score

58B
Est. Monthly Rent
$5,300
Monthly Cashflow

Rent − PITIA

$-502
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,470

Mortgage (P+I)
$4,546
Cap Rate
2.77%
Cash-on-Cash
-16.48%
DSCR

Need ≥ 1.25 for DSCR loan

0.91
Break-even Rent
$8,508

NOI (Annual)
$24,910
Price-to-Rent

Lower = better for investors

14.1

* 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