1526 Hermosita
1 / 14

1526 Hermosita

C

San Marcos, CA 92078

$940,000
NEW — 7d

Soft Appraisal Value: $927,000 · 1.4% above estimate

Beds

2

Baths

2

Sqft

1,456

Year Built

1994

Days on Market

7

Property Type

Single Family

HOA/mo

$242

MLS ID

260015924SD

This property is in San Marcos (92078). View neighborhood stats →

About This Property

Welcome to The Fairways at Lake San Marcos, an all-age community offering privacy, views, and incredible potential! Perched above the golf course, this home enjoys beautiful fairway views and a peaceful setting. Designed with privacy in mind, these homes feature thoughtful spacing with no direct neighbor-facing windows, plus each property includes its own private yard. This home is ready for a new owner's vision and updates, making it an exceptional opportunity to create a personalized golf course retreat. This home is in need of love however you can't fix location...In Real Estate its all about location ,location, location and this has an awesome location! with a great golf course view! Yes she needs love but don't we all

Mortgage Calculator

Est. Monthly Payment

$6,209

Principal & Interest$4,753
Property Tax$940
Insurance$274
HOA$242
%($188,000)
%

Location

Loading map...

Investment Score

21D
Est. Monthly Rent
$3,985
Monthly Cashflow

Rent − PITIA

$-2,224
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,924

Mortgage (P+I)
$4,753
Cap Rate
1.06%
Cash-on-Cash
-25.05%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$9,081

NOI (Annual)
$9,949
Price-to-Rent

Lower = better for investors

19.7

* 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