← Back to listings
2813 Dove Tail Drive

2813 Dove Tail Drive

D

San Marcos, CA 92078

$1,935,000

Beds

5

Baths

4

Sqft

3,746

Year Built

2008

Days on Market

8

Property Type

SingleFamilyResidence

HOA/mo

None

MLS ID

NDP2600947

🏠 Virtual TourView on MLS

Investment Score

4D

Quick Analysis

Est. Monthly Rent

Algorithm estimate

$7,788
Monthly Cashflow
-$9,059
Mortgage (P+I)
$10,299
Cap Rate
1.17%
Cash-on-Cash
-28.09%
DSCR

Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$16,224

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

Get Expert AnalysisOpen Calculator