1813 Windriver Street
DSan Marcos, CA 92078
$1,735,000
NEW — 1d on marketBeds
5
Baths
4
Sqft
3,437
Year Built
2006
Days on Market
1
Property Type
Single Family
HOA/mo
$75
MLS ID
NDP2601457
Investment Score
4D
Quick Analysis
Est. Monthly Rent
$7,146Algorithm estimate
Monthly Cashflow
-$7,611Mortgage (P+I)
$8,773Cap Rate
1.20%Cash-on-Cash
-26.32%DSCR
0.81Need ≥ 1.25 for DSCR loan
Break-even Rent
$14,185* Assumes 20% down, 6.5% rate, 30yr. Rent is estimated.
Get Expert AnalysisOpen Calculator