1643 Rue De Valle
1 / 20

1643 Rue De Valle

C

San Marcos, CA 92078

$575,000

Soft Appraisal Value: $559,100 · 2.8% above estimate

Beds

2

Baths

1.5

Sqft

1,060

Year Built

1980

Days on Market

44

Property Type

Condo

HOA/mo

$410

MLS ID

NDP2603693

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

Virtual Tour

About This Property

This beautiful turnkey condominium 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

39C
Est. Monthly Rent
$2,853
Monthly Cashflow

Rent − PITIA

$-1,208
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,343

Mortgage (P+I)
$2,908
Cap Rate
1.18%
Cash-on-Cash
-24.45%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$5,896

NOI (Annual)
$6,776
Price-to-Rent

Lower = better for investors

16.8

* 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