2118 Cosmo Way
1 / 20

2118 Cosmo Way

C

San Marcos, CA 92078

$716,900

Soft Appraisal Value: $713,200 · 0.5% above estimate

Beds

2

Baths

2.5

Sqft

1,158

Year Built

2011

Days on Market

108

Property Type

Townhouse

HOA/mo

$303

MLS ID

NDP2600770

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

Virtual Tour

About This Property

Lender Paid buy down for a limited time. Great location! 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 a bonus room. attached 2-car garage. Open floor plan with large Master bedroom. ceiling fans. Gourmet kitchen with a center island, granite countertops, custom backsplash, stainless steel appliances and beautiful cabinets. Washer & dryer included, private balcony, & solar. Includes Control 4 technology which offers automated 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

$4,854

Principal & Interest$3,625
Property Tax$717
Insurance$209
HOA$303
%($143,380)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$3,525
Monthly Cashflow

Rent − PITIA

$-1,329
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,737

Mortgage (P+I)
$3,625
Cap Rate
1.49%
Cash-on-Cash
-22.91%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$7,080

NOI (Annual)
$10,655
Price-to-Rent

Lower = better for investors

16.9

* 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