340 Pleasant Way
Ctop 80%San Marcos, CA 92069Neighborhood: Richmar
Pass at asking: -$4,432/mo full cashflow at 20% down, 7.43% rate.
Works at $272,943 (68% under asking), or at 96% down.
Rent $2,723/mo from 15 leases of 1–3 bed houses within 2 mi ($2,392–$2,532).
Beds
2
Baths
1
Sqft
725
Year Built
1940
Days on Market
0
Property Type
Single Family
HOA/mo
N/A
MLS ID
NDP2610192
This property is in San Marcos (92069). View neighborhood stats →
About This Property
Welcome to 340 Pleasant Way - make this your home with opportunity to build additional homes or ADU's on the property per city allowances. Great multi-generational property zoned R-3-10. If you want a property that becomes more like a compound for you and your family to live in multiple homes on the same 12,182 square foot lot - this just may be your new home!!! In the longer term, you could potentially subdivide a portion of the land and sell it separately to pay for your construction costs for additional homes/ADU's. This property is also a multifamily development opportunity located in central San Marcos. The property consists of a two-bedroom, one-bathroom single-family residence of approximately The property is zoned R-3-10, San Marcos' medium-density multifamily designation, which provides for development at 12.1 to 20 dwelling units per acre. The City has indicated a base potential of up to five residential units, with additional upside available through state density bonus provisions. True potential to maximize property and profit could be up to 6 townhomes and 2 ADUs. Zoning being flexible with alternative usage in San Marcos; potentially assisted living facility as an example. Buyer to get approved with City of San Marcos. This site represents a rare infill opportunity in a submarket defined by strong rental demand and limited supply of developable land. Neighboring parcels are already improved with multifamily product, and the location offers direct access to the State Route 78 corridor, Palomar College and California State University San Marcos. With favorable zoning in place, an existing residence capable of generating income throughout the entitlement period, and few comparable sites available in the submarket, 340 Pleasant Way should be valued as a development site rather than as a single-family home.
Mortgage Calculator
Est. Monthly Payment
$5,820
Location
Loading map...
Zoned Schools
Elementary
Twin Oaks Elementary · grades K-5 · San Marcos Unified
Middle
Woodland Park Middle · grades 6-8 · San Marcos Unified
High
Mission Hills High · grades 9-12 · San Marcos Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
3 comps foundThis Property
$2,723
Comp Average
$3,581
838 Loganberry Court
3bd / 2ba · 1,029 sqft · Single Family
$739K
Est. $3,537/mo
1788 Lindsley Park Drive
3bd / 2ba · 1,080 sqft · Single Family
$800K
Est. $3,700/mo
827 Bayberry Ct.
3bd / 2ba · 1,057 sqft · Single Family
$799K
Est. $3,507/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Short-term not available here. San Marcos does not allow short-term rentals in residential zones. See the rules
Investment Score
15 leases of 1–3 bed houses within 2 mi · $2,392–$2,532
Blended 50/50 with the zip's market median ($2,949)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$4,432/mo short at 20% down; 96% down or +$5,755/mo rent closes it.
- Break-even price
- $272,943
- Break-even rent
- $8,478/mo
- Cashflow at 35% down
- −$3,546/mo
- Down payment to break even
- 96%
- Rate to break even
- Not reachable
68% under asking
$5,755/mo above the estimate
$816,000 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator