2118 Cosmo Way
1 / 20

2118 Cosmo Way

B

San Marcos, CA 92078

$704,999

Soft Appraisal Value: $702,300 · 0.4% above estimate

Beds

2

Baths

2.5

Sqft

1,158

Year Built

2011

Days on Market

156

Property Type

Townhouse

HOA/mo

$303

MLS ID

NDP2600770

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

Virtual Tour

About This Property

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 a meal, do all your shopping. This Solaire, San Elijo townhome has 2 bedrooms, 3 baths, Bonus room, Attached, 2-car garage, Open floor plan with a large Master bedroom & ceiling fans throughout. Gourmet kitchen with a center island, granite countertops, custom backsplash, stainless steel appliances and beautiful cabinets. Indoor Washer & dryer are included. Private balcony. Think Green with Solar, tankless water heater & ALL LED lighting. Includes Control 4 technology. The community offers a fun, resort-style pool with fire pit and Barbeques.

Mortgage Calculator

Est. Monthly Payment

$4,778

Principal & Interest$3,565
Property Tax$705
Insurance$206
HOA$303
%($141,000)
%

Location

Loading map...

Investment Score

37C
Est. Monthly Rent
$3,380
Monthly Cashflow

Rent − PITIA

$-1,399
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,764

Mortgage (P+I)
$3,565
Cap Rate
1.36%
Cash-on-Cash
-23.52%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$6,969

NOI (Annual)
$9,613
Price-to-Rent

Lower = better for investors

17.4

* 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