← Back to listings
1664 Circa Del Lago San Marcos

1664 Circa Del Lago San Marcos

D

San Marcos, CA 92078

$388,200

Beds

2

Baths

1.5

Sqft

1,034

Year Built

1986

Days on Market

22

Property Type

Condominium

HOA/mo

None

MLS ID

NDP2600672

🏠 Virtual TourView on MLS

Investment Score

5D

Quick Analysis

Est. Monthly Rent

Algorithm estimate

$1,768
Monthly Cashflow
-$1,659
Mortgage (P+I)
$2,066
Cap Rate
1.66%
Cash-on-Cash
-25.64%
DSCR

Need ≥ 1.25 for DSCR loan

0.86
Break-even Rent
$3,286

* Assumes 20% down, 7% rate, 30yr. Rent is estimated.

Get Expert AnalysisOpen Calculator