← Back to listings
2118 Cosmo Way

2118 Cosmo Way

D

San Marcos, CA 92078

$719,900

Beds

2

Baths

2.5

Sqft

1,158

Year Built

2011

Days on Market

10

Property Type

Townhouse

HOA/mo

None

MLS ID

NDP2600770

🏠 Virtual TourView on MLS

Investment Score

1D

Quick Analysis

Est. Monthly Rent

Algorithm estimate

$2,200
Monthly Cashflow
-$3,907
Mortgage (P+I)
$3,832
Cap Rate
0.27%
Cash-on-Cash
-32.57%
DSCR

Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$5,931

* Assumes 20% down, 7% rate, 30yr. Rent is estimated.

Get Expert AnalysisOpen Calculator