2118 Cosmo Way

2118 Cosmo Way

D

San Marcos, CA 92078

$718,900

Soft Appraisal Value: $714,400 · 0.6% above estimate

Beds

2

Baths

2.5

Sqft

1,158

Year Built

2011

Days on Market

62

Property Type

Townhouse

HOA/mo

$303

MLS ID

NDP2600770

Description

This is the place to live next to La Costa, Carlsbad. Good schools including Carrillo Elementary in Carlsbad. The La Costa Town Square is just a 3-minute jaunt from home where you can get a workout, enjoy a movie and meal, do all your shopping at Vons or another 3 minutes to Sprouts, and with a total of 48 stores for shopping. This Solaire, San Elijo townhome has 2 bedrooms, 3 baths, and bonus room, with attached 2-car garage. Open floor plan with large bedrooms, with ceiling fans, and each it's own bathroom. Gourmet kitchen with a center island, granite countertops, custom backsplash, stainless steel appliances and beautiful cabinets. Washer & dryer included, private balcony, & solar. Includes the latest Control 4 technology which automates this home by offering control over your electronic devices from one easy to use interface. The community offers a resort-style pool, fire pit and Barbeques. Tankless water heater. All LED lighting.

Mortgage Calculator

Est. Monthly Payment

$4,867

Principal & Interest$3,635
Property Tax$719
Insurance$210
HOA$303
%($143,780)
%

Investment Score

4D
Est. Monthly Rent
$3,335
Monthly Cashflow

Rent − PITIA

$-1,532
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,898

Mortgage (P+I)
$3,635
Cap Rate
1.23%
Cash-on-Cash
-24.19%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$7,099

NOI (Annual)
$8,844
Price-to-Rent

Lower = better for investors

18.0

* 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