334 Mission Terrace Ave

334 Mission Terrace Ave

D

San Marcos, CA 92069

$759,500

Beds

3

Baths

2.5

Sqft

1,469

Year Built

2017

Days on Market

118

Property Type

Condo

HOA/mo

$354

MLS ID

SW25267972

View on MLS

Description

Tri-level townhome in San Marcos featuring PAID solar, central heating and air conditioning, whole house fan, and an EV-ready 2-car attached garage with overhead and standing storage racks. The second-floor main living area offers an open layout with a full kitchen, center island, quartz countertops, and included appliances: refrigerator, range, microwave, dishwasher, washer, and dryer. Additional features include a spacious living area, half bathroom, storage closet, and access to a private balcony.The third floor includes all three bedrooms, a laundry area, and additional storage. Two bedrooms feature mirrored closet doors, and the primary suite offers a walk-in closet. Interior upgrades include hardwood flooring, crown molding, recessed lighting, new carpet on stairs, and an alkaline water system under the kitchen sink. Electrical outlets with built-in USB ports are installed in the kitchen, living area, and bedrooms.Community amenities include BBQ and picnic areas and a playground. Conveniently located near shopping, dining, freeway access, and Kaiser medical facilities.

Mortgage Calculator

Est. Monthly Payment

$5,175

Principal & Interest$3,840
Property Tax$760
Insurance$222
HOA$354
%($151,900)
%

Investment Score

4D
Est. Monthly Rent
$3,639
Monthly Cashflow

Rent − PITI − HOA

$-1,537
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,007

Mortgage (P+I)
$3,840
Cap Rate
1.32%
Cash-on-Cash
-23.75%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$7,544

NOI (Annual)
$10,003
Price-to-Rent

Lower = better for investors

17.4

* 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