1844 Sheridan Way

San Marcos, CA 92078

$1,799,000

NEW — 1d on market

Beds

Baths

4.5

Sqft

3,875

Year Built

2006

Days on Market

Property Type

Single Family

HOA/mo

$110

MLS ID

NDP2601452

Investment Score

Est. Monthly Rent

Algorithm estimate

$8,056

Monthly Cashflow

-$7,426

Mortgage (P+I)

$9,097

Cap Rate

1.51%

Cash-on-Cash

-24.77%

DSCR

Need ≥ 1.25 for DSCR loan

0.89

Break-even Rent

$14,838

* Assumes 20% down, 6.5% rate, 30yr. Rent is estimated.