1459 Lighthouse Road
DSan Marcos, CA 92078
$2,165,000
Beds
4
Baths
3.5
Sqft
4,181
Year Built
2002
Days on Market
21
Property Type
SingleFamilyResidence
HOA/mo
None
MLS ID
NDP2600710
Investment Score
4D
Quick Analysis
Est. Monthly Rent
$8,692Algorithm estimate
Monthly Cashflow
-$10,152Mortgage (P+I)
$11,523Cap Rate
1.16%Cash-on-Cash
-28.14%DSCR
0.75Need ≥ 1.25 for DSCR loan
Break-even Rent
$18,149* Assumes 20% down, 7% rate, 30yr. Rent is estimated.
Get Expert AnalysisOpen Calculator