1 / 6

1930 San Marcos Boulevard #208

San Marcos, CA 92078

$295,000

NEW — 0d

Soft Appraisal Value: $289,400 · 1.9% above estimate

Beds

Baths

Sqft

1,344

Year Built

1982

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2606093

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

Virtual Tour

Mortgage Calculator

Est. Monthly Payment

$1,873

Principal & Interest$1,492

Property Tax$295

Insurance$86

Down Payment

%($59,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$1,918

Comp Average

$1,641

3535 Linda Vista Drive

2bd / 2ba · 1,128 sqft · Mfd/Mobile Home

$250K

Est. $1,624/mo

1145 Barham Drive

2bd / 2ba · 1,440 sqft · Mfd/Mobile Home

$255K

Est. $1,658/mo

3535 Linda Vista Drive

2bd / 2ba · 1,460 sqft · Mfd/Mobile Home

$259K

Est. $1,684/mo

1560 Circa Del Lago

1bd / 1ba · 660 sqft · Condo

$239K

Est. $1,554/mo

1616 Circa Del Lago

1bd / 1ba · 660 sqft · Condo

$259K

Est. $1,684/mo

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

Investment Score

80A

Est. Monthly Rent

$1,918

Monthly Cashflow

Rent − PITIA

+$45

Full Cashflow

Incl. vacancy, PM, maint, capex

$-642

Mortgage (P+I)

$1,492

Cap Rate

3.46%

Cash-on-Cash

-13.05%

DSCR

Need ≥ 1.25 for DSCR loan

1.02

Break-even Rent

$2,751

NOI (Annual)

$10,200

Price-to-Rent

Lower = better for investors

12.8

* 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