1546 Black Walnut Drive
1 / 20

1546 Black Walnut Drive

D

San Marcos, CA 92078

$1,325,000
NEW — 3d

Soft Appraisal Value: $1,298,700 · 2.0% above estimate

Beds

4

Baths

2.5

Sqft

2,189

Year Built

2001

Days on Market

3

Property Type

Single Family

HOA/mo

$93

MLS ID

NDP2604740

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

Virtual Tour

About This Property

Set in one of San Elijo Hills’ most loved neighborhoods, this Acacia home captures the warmth and lifestyle that make this community so special. Peaceful views of trees and natural light fill the home, while the spacious and flexible layout offers room to gather, entertain, and simply enjoy everyday living. The floor plan features an optional family room, dining room, kitchen with dining nook, living room, and four upstairs bedrooms including a serene primary suite with a private deck perfect for morning coffee or unwinding at the end of the day. The inviting backyard creates a relaxing setting for appreciating the outdoors with a BBQ area, views of the trees, dog run, and wraparound space that extends to the side yard. All of this just minutes from parks, trails, Town Square, local restaurants, sought after schools, and so much more. A wonderful opportunity to create your next chapter right in the heart of San Elijo Hills.

Mortgage Calculator

Est. Monthly Payment

$8,504

Principal & Interest$6,700
Property Tax$1,325
Insurance$386
HOA$93
%($265,000)
%

Location

Loading map...

Investment Score

8D
Est. Monthly Rent
$4,892
Monthly Cashflow

Rent − PITIA

$-3,612
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,841

Mortgage (P+I)
$6,700
Cap Rate
0.78%
Cash-on-Cash
-26.45%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$12,478

NOI (Annual)
$10,304
Price-to-Rent

Lower = better for investors

22.6

* 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