2092 Silverado Street

2092 Silverado Street

D

San Marcos, CA 92078

$814,000
NEW — 6d on market

Soft Appraisal Value: $805,700 · 1.0% above estimate

Beds

3

Baths

2.5

Sqft

1,526

Year Built

2005

Days on Market

6

Property Type

Townhouse

HOA/mo

$460

MLS ID

NDP2602766

Description

Modern perfection! A masterpiece in Old Creek Ranch Larkspur Heights. Quiet private location. $65,000 of upgrades galore. All new luxury vinyl planking wood flooring throughout. Designer paints. Smart house - recessed LED lights work with Alexa commands, smart garage door opener, exterior and interior doors work with smart codes, nest thermostat system. Luxurious all gorgeous custom modern large scale tiled walk in showers with large square upgraded shower heads. Gorgeous kitchen with subway tile to the ceiling, GE Profile all appliances included, breakfast bar, farm sink, Edison pendant lights. Granite and quartz counters throughout. Fully finished 2 car garage with epoxy flooring, high end built in storage and safe racks. Modern minimalistic light fixture / ceiling fans that match throughout. Stairway custom sconce lighting. French doors. Bedroom on main entry floor with private enclosed patio. Walk in closet and mirrored wardrobes. Silhouette new matching modern roller shade window treatments throughout. Absolute turnkey luxury awaits the most discriminating buyers! Complex with community pool, jacuzzi and tot lot. Near amazing hiking trails. Best schools!

Mortgage Calculator

Est. Monthly Payment

$5,627

Principal & Interest$4,116
Property Tax$814
Insurance$237
HOA$460
%($162,800)
%

Investment Score

3D
Est. Monthly Rent
$3,612
Monthly Cashflow

Rent − PITI − HOA

$-2,015
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,524

Mortgage (P+I)
$4,116
Cap Rate
0.87%
Cash-on-Cash
-25.98%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$8,189

NOI (Annual)
$7,103
Price-to-Rent

Lower = better for investors

18.8

* 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 AnalysisOpen Full Calculator