1 / 20

191 Aurora Ave

San Marcos, CA 92078

$679,000

Soft Appraisal Value: $678,400 · 0.1% above estimate

Beds

Baths

2.5

Sqft

1,279

Year Built

2004

Days on Market

Property Type

Townhouse

HOA/mo

$308

MLS ID

260014723SD

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

About This Property

Move-in ready 2 bedroom and 2.5 bathroom San Marcos home! Spacious floorplan offers approximately1279 sqft of living space and a generous patio yard. Shows well and is priced to move. Dont miss it!

Mortgage Calculator

Est. Monthly Payment

$4,618

Principal & Interest$3,433

Property Tax$679

Insurance$198

HOA$308

Down Payment

%($135,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,171

Comp Average

$2,608

3535 Linda Vista Drive

3bd / 2ba · 1,344 sqft · Mfd/Mobile Home

$410K

Est. $2,665/mo

1286 Discovery Street

3bd / 2ba · 1,280 sqft · Mfd/Mobile Home

$438K

Est. $2,848/mo

809 Discovery Street

2bd / 2ba · 1,280 sqft · Mfd/Mobile Home

$415K

Est. $2,509/mo

1175 La Moree Road

2bd / 2ba · 1,440 sqft · Manufactured

$408K

Est. $2,509/mo

1219 Barham Dr

2bd / 2ba · 1,608 sqft · Manufactured

$430K

Est. $2,509/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

35C

Est. Monthly Rent

$3,171

Monthly Cashflow

Rent − PITIA

$-1,447

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,743

Mortgage (P+I)

$3,433

Cap Rate

1.22%

Cash-on-Cash

-24.23%

DSCR

Need ≥ 1.25 for DSCR loan

0.69

Break-even Rent

$6,733

NOI (Annual)

$8,290

Price-to-Rent

Lower = better for investors

17.8

* 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 Analysis Open Full Calculator