2134 Silverado St.
1 / 20

2134 Silverado St.

C

San Marcos, CA 92078

$829,000

Beds

2

Baths

2.5

Sqft

1,458

Year Built

2005

Days on Market

10

Property Type

Townhouse

HOA/mo

$552

MLS ID

260014786SD

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

Virtual Tour

About This Property

Originally the model home for Larkspur Heights, this beautifully updated townhome offers a flexible floor plan with a lower-level office, family room, or optional third bedroom opening to a private courtyard patio and 2 car attached garage. Features include American walnut hardwood floors, fresh interior paint, brand-new carpet, a spacious living room with gas fireplace, designated dining area, laundry closet, solid wood kitchen cabinetry, stone countertops, and a brand-new refrigerator. Upstairs are two generously sized bedroom suites, each with a private bathroom, including a primary suite with walk-in closet. Additional upgrades include plantation shutters, smart home features, a brand-new water heater, epoxy garage flooring with extra storage, and pre-wiring for a future EV charger. Residents enjoy access to a community pool, barbecue area, park, and ample guest parking, all conveniently located near shopping, dining, and everyday conveniences.

Mortgage Calculator

Est. Monthly Payment

$5,815

Principal & Interest$4,192
Property Tax$829
Insurance$242
HOA$552
%($165,800)
%

Location

Loading map...

Investment Score

9D
Est. Monthly Rent
$3,056
Monthly Cashflow

Rent − PITIA

$-2,759
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,153

Mortgage (P+I)
$4,192
Cap Rate
0.06%
Cash-on-Cash
-30.05%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$8,449

NOI (Annual)
$471
Price-to-Rent

Lower = better for investors

22.6

* 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