1515 Capalina Rd #14
Atop 10%San Marcos, CA 92069
Works at asking: +$803/mo full cashflow at 20% down, 7.43% rate.
Still breaks even up to $219,668 (91% above asking).
Rent $2,191/mo: zip market median for this bed count.
Beds
2
Baths
2
Sqft
950
Year Built
1985
Days on Market
0
Property Type
Manufactured
HOA/mo
N/A
MLS ID
NDP2610144
This property is in San Marcos (92069). View neighborhood stats →
About This Property
Priced to sell and going fast! Beautiful corner lot in the heart of San Marcos in North County. Quiet community with lavish neighborhood amenities and plenty of surrounding parking for visiting guests. Buyer to verify all information, please contact Kam @ (858) 222-9334 , thank you.
Mortgage Calculator
Est. Monthly Payment
$787
Location
Loading map...
Comparable Properties
1 comp foundThis Property
$2,191
Comp Average
$2,191
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
Zip market median for this bed count
Thin data: no closed leases like this one nearby.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
Cashflows +$803/mo at 20% down with every reserve funded.
- Break-even price
- $219,668
- Break-even rent
- $1,148/mo
- Cashflow at 35% down
- +$923/mo
- Down payment to break even
- 0%
- Rate to break even
- 18.74%
91% above asking
Estimated rent already clears it
$0 cash
at 20% down
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator