1686 Hermosita Dr
1 / 20

1686 Hermosita Dr

C

San Marcos, CA 92078

$995,000
NEW — 4d

Beds

2

Baths

2

Sqft

1,640

Year Built

1990

Days on Market

4

Property Type

Single Family

HOA/mo

$241

MLS ID

260015389SD

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

Virtual Tour

About This Property

Discover your dream retreat at 1686 Hermosita Drive, San Marcos. Imagine stepping into a sun-drenched sanctuary where modern comfort meets effortless California living. Nestled in the highly sought-after all-ages Fairways at Lake San Marcos community, this charming single-level home offers the perfect blend of tranquility and convenience—just minutes from Lake San Marcos, top-rated schools, parks, and North County's vibrant dining and shopping scenes. If you are seeking a property that creates lasting memories, this 2-bedroom, 2-bath gem with 1,640 sq. ft., built in 1990 is for you!

Mortgage Calculator

Est. Monthly Payment

$6,557

Principal & Interest$5,031
Property Tax$995
Insurance$290
HOA$241
%($199,000)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$3,378
Monthly Cashflow

Rent − PITIA

$-3,179
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,785

Mortgage (P+I)
$5,031
Cap Rate
0.30%
Cash-on-Cash
-28.86%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$9,593

NOI (Annual)
$2,951
Price-to-Rent

Lower = better for investors

24.5

* 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