2010 San Marcos

2010 San Marcos #54

D

San Marcos, CA 92078

$699,999
NEW — 2d on market

Beds

3

Baths

2

Sqft

1,344

Year Built

1989

Days on Market

2

Property Type

Manufactured

HOA/mo

$199

MLS ID

260007633SD

View on MLS

Description

Welcome to 2010 W San Marcos Blvd #54, a beautifully updated and well-maintained home in the desirable gated 55+ community of Las Brisas Pacificas. This property features owned land (no land lease) and a permanent foundation (433A)—a rare and valuable combination. Enjoy a fresh, modern interior with brand new LVP flooring installed last week, plus the benefit of a new irrigation system for easy outdoor maintenance. With low HOA dues and access to community amenities including a pool, spa, and clubhouse, this home offers both comfort and convenience. Ideally located just minutes from shopping, dining, and only a short drive to the beaches of Carlsbad, this is coastal-close living at its best.

Mortgage Calculator

Est. Monthly Payment

$4,643

Principal & Interest$3,540
Property Tax$700
Insurance$204
HOA$199
%($140,000)
%

Investment Score

4D
Est. Monthly Rent
$3,129
Monthly Cashflow

Rent − PITIA

$-1,514
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,817

Mortgage (P+I)
$3,540
Cap Rate
1.24%
Cash-on-Cash
-24.14%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$6,787

NOI (Annual)
$8,676
Price-to-Rent

Lower = better for investors

18.6

* 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