3246 Grand Ave

3246 Grand Ave

D

San Marcos, CA 92078

$1,000,000
NEW — 3d on market

Beds

3

Baths

2

Sqft

1,545

Year Built

1965

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260004754SD

View on MLS

Description

Very rare single level fixer home with panoramic views from the Coast to the mountains. Come put your touches on this prime property on a quiet cul de sac street. Added on sunroom adds quality living space to enjoy the amazing views. Cozy Fireplace, Big kitchen, Step outside and enjoy the coastal breeze from this half acre lot. Add on or leave as is. Nice work shop off of the garage, full size laundry room. 2 car garage, Rv Parking and multiple fruit trees.

Mortgage Calculator

Est. Monthly Payment

$6,348

Principal & Interest$5,057
Property Tax$1,000
Insurance$292
%($200,000)
%

Investment Score

7D
Est. Monthly Rent

Market Rent Estimate

$4,191
Monthly Cashflow

Rent − PITI − HOA

$-2,158
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,955

Mortgage (P+I)
$5,057
Cap Rate
1.32%
Cash-on-Cash
-12.95%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$6,349

NOI (Annual)
$13,221
Price-to-Rent

Lower = better for investors

19.9

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator