1754 Avenida Regina

1754 Avenida Regina

D

San Marcos, CA 92069

$1,049,000
NEW — 4d on market

Soft Appraisal Value: $1,041,000 · 0.8% above estimate

Beds

5

Baths

3.5

Sqft

2,639

Year Built

2014

Days on Market

4

Property Type

Single Family

HOA/mo

$109

MLS ID

260006925SD

View on MLS

Description

Beautiful and Spacious 5bd/3.5ba single family home in Rancho Santalina San Marcos listed at $1,049,000! This home is approx. 2,639 sq ft of living space, built in 2014, with scenic views, an open upstairs loft, and a walkable location, with 3 parks, with a dog park minutes walk out your door. The highly desired Rancho Santalina neighborhood, this home presents a spacious and functional layout with 3 bedrooms and master suite upstairs including the open loft providing additional living space ideal for a variety of uses such as a family room, lounge, workspace, or media area. An Additional bedroom and full bath are located downstairs providing guest room capability. Tons of natural light enhances the main living areas, creating a bright and comfortable atmosphere throughout the main living areas. The backyard is concrete patio providing much space for BBQs and entertaining guest, also with many fruit trees providing daily fresh oranges, passionfruit, lime, lemon and more! The property sits on an approximately 5,230 sq ft lot within a planned community offering three nearby parks and convenient access to schools, shopping, dining, and commuter routes. HOA is approximately $109 per month. Additional features include a two-car garage and a leased solar system. Buyer to verify all information including square footage, HOA, and property features.

Mortgage Calculator

Est. Monthly Payment

$6,768

Principal & Interest$5,304
Property Tax$1,049
Insurance$306
HOA$109
%($209,800)
%

Investment Score

4D
Est. Monthly Rent
$4,369
Monthly Cashflow

Rent − PITI − HOA

$-2,399
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,278

Mortgage (P+I)
$5,304
Cap Rate
1.17%
Cash-on-Cash
-24.47%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$9,925

NOI (Annual)
$12,312
Price-to-Rent

Lower = better for investors

20.0

* 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