340 Pleasant Way
1 / 3

340 Pleasant Way

Ctop 80%

San Marcos, CA 92069Neighborhood: Richmar

$850,000
NEW — 0d

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 →

Virtual Tour

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

Principal & Interest$4,722
Property Tax$850
Insurance$248
%($170,000)
%
Loan Term

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.

Short-term not available here. San Marcos does not allow short-term rentals in residential zones. See the rules

Investment Score

12C
Est. Monthly Rent
$2,723

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)

Monthly Cashflow

Rent − PITIA

-$3,097
Full Cashflow

Incl. vacancy, PM, maint, capex

-$4,432

What would make this work?

$4,432/mo short at 20% down; 96% down or +$5,755/mo rent closes it.

Break-even price

68% under asking

$272,943
Break-even rent

$5,755/mo above the estimate

$8,478/mo
Cashflow at 35% down
−$3,546/mo
Down payment to break even

$816,000 cash

96%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$4,722
Cap Rate
0.60%
Cash-on-Cash
-31.28%
DSCR

Need ≥ 1.25 for DSCR loan

0.47

NOI (Annual)
$5,118
Price-to-Rent

Lower = better for investors

26.0

* 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
CCashflow−$4,432/mo