← Back to listings
3332 Heather Ridge Court

3332 Heather Ridge Court

D

San Marcos, CA 92078

$1,095,000

Beds

4

Baths

3

Sqft

1,797

Year Built

1989

Days on Market

10

Property Type

SingleFamilyResidence

HOA/mo

None

MLS ID

NDP2601052

🏠 Virtual TourView on MLS

Investment Score

1D

Quick Analysis

Est. Monthly Rent

Algorithm estimate

$3,549
Monthly Cashflow
-$5,787
Mortgage (P+I)
$5,828
Cap Rate
0.44%
Cash-on-Cash
-31.71%
DSCR

Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$9,052

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

Get Expert AnalysisOpen Calculator