← Back to listings
2119 Sand Crest Way

2119 Sand Crest Way

D

San Marcos, CA 92078

$1,450,000
NEW — 1d on market

Beds

5

Baths

2.5

Sqft

2,840

Year Built

2001

Days on Market

1

Property Type

SingleFamilyResidence

HOA/mo

None

MLS ID

NDP2510168

🏠 Virtual TourView on MLS

Investment Score

3D

Quick Analysis

Est. Monthly Rent

Algorithm estimate

$5,623
Monthly Cashflow
-$6,952
Mortgage (P+I)
$7,718
Cap Rate
1.03%
Cash-on-Cash
-28.77%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$12,126

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

Get Expert AnalysisOpen Calculator