1541 Indian Summer Court

1541 Indian Summer Court

A

San Marcos, CA 92069

$775,000
NEW — 1d

Soft Appraisal Value: $771,200 · 0.5% above estimate

Beds

4

Baths

2

Sqft

1,497

Year Built

1972

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2606789

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

Virtual Tour

About This Property

Amazing San Marcos location! Located in the Woodlands Park area, this single story ranch offers 4 bedrooms and 2 baths on a secluded cul-de-sac lot. Located near neighborhood schools, parks, shopping, and dining with ideal and convenient freeway access.

Mortgage Calculator

Est. Monthly Payment

$4,920

Principal & Interest$3,919
Property Tax$775
Insurance$226
%($155,000)
%

Location

Loading map...

Investment Score

54B
Est. Monthly Rent
$4,155
Monthly Cashflow

Rent − PITIA

$-765
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,366

Mortgage (P+I)
$3,919
Cap Rate
2.40%
Cash-on-Cash
-18.32%
DSCR

Need ≥ 1.25 for DSCR loan

0.84
Break-even Rent
$7,228

NOI (Annual)
$18,630
Price-to-Rent

Lower = better for investors

15.5

* 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