205 Mission Villas Road

205 Mission Villas Road

D

San Marcos, CA 92069

$725,000

Soft Appraisal Value: $723,700 · 0.2% above estimate

Beds

3

Baths

2.5

Sqft

1,331

Year Built

2022

Days on Market

10

Property Type

Condo

HOA/mo

$360

MLS ID

SW26050318

View on MLS

Description

Tri-level Home in the Mission Villas community of San Marcos offers 3 bedrooms, 3 bathrooms, and approximately 1,331 square feet of modern living space. Home features paid off solar and Ev charger.The second-floor main living area features an open kitchen with quartz countertops, a center island, and included appliances including refrigerator, range, microwave, and dishwasher. The living area provides access to a private balcony and offers abundant natural light. Interior features include recessed lighting and wood flooring.All three bedrooms are located on the third floor along with the laundry area with washer and dryer for added convenience. The primary suite includes a walk-in closet.Additional features include paid solar, eco-friendly thermostats, and an attached two-car garage equipped with an EV charger and overhead storage racks. Conveniently located near shopping, dining, parks, Kaiser medical offices, and with easy access to Highway 78.

Mortgage Calculator

Est. Monthly Payment

$4,962

Principal & Interest$3,666
Property Tax$725
Insurance$211
HOA$360
%($145,000)
%

Investment Score

7D
Est. Monthly Rent
$3,416
Monthly Cashflow

Rent − PITI − HOA

$-1,546
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,936

Mortgage (P+I)
$3,666
Cap Rate
1.21%
Cash-on-Cash
-12.79%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$4,962

NOI (Annual)
$8,762
Price-to-Rent

Lower = better for investors

17.7

* 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