3072 Glenmore Street

3072 Glenmore Street

D

Vista, CA 92081

$848,000

Soft Appraisal Value: $835,600 · 1.5% above estimate

Beds

3

Baths

2.5

Sqft

1,908

Year Built

2023

Days on Market

62

Property Type

Townhouse

HOA/mo

$335

MLS ID

ML82032968

View on MLS

Description

Discover this beautifully crafted 2023-built home, offering 1,908 sq. ft. of contemporary living space. Located in a sought-after community adjacent to Joli Ann Leichtag Elementary and within the award-winning San Marcos School District, this move-in-ready property blends modern design with functional luxury. Inside, discover a spacious open layout featuring Luxury Vinyl Plank flooring on both floors and stairs, enhanced by motorized layered shades. The heart of the home is the contemporary kitchen, featuring Calacatta Idillio countertops and backsplash, upgraded soft-close cabinetry with smart undercabinet lighting, a touchless faucet, a 1,000 CFM smart range hood, and upgraded LG appliances. Designed for efficiency and comfort, the home includes a whole-house water softening/refining system with reverse osmosis, fully paid solar panels, and an EV charger. Step outside to enjoy the landscaped backyard and side entrance with pavers, or utilize the convenient 2-car garage. Ideally located for commuters and locals alike, you are just minutes from Trader Joes and the freeway onramp (5 min), Costco Business Center (7 min), and Carlsbad/Oceanside beaches (20 min)

Mortgage Calculator

Est. Monthly Payment

$5,718

Principal & Interest$4,288
Property Tax$848
Insurance$247
HOA$335
%($169,600)
%

Investment Score

6D
Est. Monthly Rent
$4,475
Monthly Cashflow

Rent − PITIA

$-1,243
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,979

Mortgage (P+I)
$4,288
Cap Rate
1.85%
Cash-on-Cash
-21.08%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$8,344

NOI (Annual)
$15,709
Price-to-Rent

Lower = better for investors

15.8

* 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