← Back to listings
2232 Indus Way

2232 Indus Way

D

San Marcos, CA 92078

$785,000

Beds

3

Baths

3

Sqft

1,253

Year Built

2013

Days on Market

24

Property Type

Townhouse

HOA/mo

None

MLS ID

NDP2600620

🏠 Virtual TourView on MLS

Investment Score

1D

Quick Analysis

Est. Monthly Rent

Algorithm estimate

$2,500
Monthly Cashflow
-$4,183
Mortgage (P+I)
$4,178
Cap Rate
0.39%
Cash-on-Cash
-31.97%
DSCR

Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$6,483

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

Get Expert AnalysisOpen Calculator