1643 Rue De Valle
1 / 20

1643 Rue De Valle

C

San Marcos, CA 92078

$575,000
NEW — 1d

Soft Appraisal Value: $562,300 · 2.3% above estimate

Beds

2

Baths

1.5

Sqft

1,060

Year Built

1980

Days on Market

1

Property Type

Townhouse

HOA/mo

$410

MLS ID

NDP2603693

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

Virtual Tour

About This Property

This beautiful turnkey Townhome located in San Marcos is close to all, Shopping, Restaurants and Schools. The home features 2 spacious bedrooms, 1 and 1/2 baths, and inside laundry. It is move in ready and has one of the best locations in the complex, with a large greenbelt area in front of the home and a wonderful view of the pool. The home has a one dedicated parking space next to your one car garage. Welcome Home..

Mortgage Calculator

Est. Monthly Payment

$4,060

Principal & Interest$2,908
Property Tax$575
Insurance$168
HOA$410
%($115,000)
%

Location

Loading map...

Investment Score

41C
Est. Monthly Rent
$2,931
Monthly Cashflow

Rent − PITIA

$-1,130
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,283

Mortgage (P+I)
$2,908
Cap Rate
1.30%
Cash-on-Cash
-23.82%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$5,896

NOI (Annual)
$7,496
Price-to-Rent

Lower = better for investors

16.3

* 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