← Back to listings
2284 Durango Way

2284 Durango Way

D

San Marcos, CA 92078

$979,900

Beds

3

Baths

2.5

Sqft

1,650

Year Built

2011

Days on Market

10

Property Type

Condominium

HOA/mo

None

MLS ID

NDP2600917

🏠 Virtual TourView on MLS

Investment Score

1D

Quick Analysis

Est. Monthly Rent

Algorithm estimate

$2,970
Monthly Cashflow
-$5,337
Mortgage (P+I)
$5,215
Cap Rate
0.25%
Cash-on-Cash
-32.68%
DSCR

Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$8,070

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

Get Expert AnalysisOpen Calculator