1560 Circa Del Lago
1 / 20

1560 Circa Del Lago #D201

D

San Marcos, CA 92078

$239,000

Soft Appraisal Value: $236,200 · 1.2% above estimate

Beds

1

Baths

1

Sqft

660

Year Built

1989

Days on Market

71

Property Type

Condo

HOA/mo

$2,554

MLS ID

NDP2602028

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

Virtual Tour

About This Property

==Price Improvement!== All newly painted interior! All new flooring! All new bathroom done! NEW $8,000 HVAC done! This is like a brand new home! Lake San Marcos All Inclusive Luxury 55+ Living! Short stroll to restaurants, the hotel and the lake! Amenities include full service fine dining, onsite hair and nail salon, membership to The Lodge At Lake San Marcos includes 2 heated pools, tennis, pickleball, paddle ball, billiards and more, private dog park and gardens. Also enjoy the Versailles Library which includes a business center with computers, printers and free internet Wi-Fi. The Bistro Lounge has complimentary coffee, tea and other beverages available all day. Buildings include lounges for meetings, card games and parties. Golf cart parking also available. This is a second floor home end unit with remodeled roll in Carrera marble-look shower, granite counters, all upgraded laminate flooring throughout, a new $8,000 HVAC system, fireplace and window blinds. Large private deck with storage also included. Come enjoy a premier resident owned 55+ Full Service Full Amenities Complex in North County San Diego!

Mortgage Calculator

Est. Monthly Payment

$4,071

Principal & Interest$1,209
Property Tax$239
Insurance$70
HOA$2,554
%($47,800)
%

Location

Loading map...

Investment Score

19D
Est. Monthly Rent
$1,554
Monthly Cashflow

Rent − PITIA

$-2,518
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,074

Mortgage (P+I)
$1,209
Cap Rate
-9.37%
Cash-on-Cash
-77.17%
DSCR

Need ≥ 1.25 for DSCR loan

0.38
Break-even Rent
$5,546

NOI (Annual)
$-22,387
Price-to-Rent

Lower = better for investors

12.8

* 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