3427 Capalina Rpad
1 / 20

3427 Capalina Rpad #25

A

San Marcos, CA 92069

$399,000
NEW — 2d

Soft Appraisal Value: $396,500 · 0.6% above estimate

Beds

2

Baths

1

Sqft

788

Year Built

1980

Days on Market

2

Property Type

Condo

HOA/mo

$400

MLS ID

260016973SD

This property is in San Marcos (92069). View neighborhood stats →

About This Property

Welcome to this beautiful 2br-1ba upstairs condo-It has been extensively remodeled and upgraded throw-out, resulting in a modern, move-in-ready home. Nearly every major interior component has been renovated or replaced, including flooring, paint, kitchen, bathroom, lighting, windows, HVAC, inside plumbing, and appliances. Newer LVP flooring-recessed LED lighting, new bathroom, toilet, vanity, mirror, light fixture. Kitchen with new Quartz counter- 3 New mini-split air conditioning system. New Refrigerator-over the range microwave-dishwasher-Washer/dryer (one unit). Hurry

Mortgage Calculator

Est. Monthly Payment

$2,933

Principal & Interest$2,018
Property Tax$399
Insurance$116
HOA$400
%($79,800)
%

Location

Loading map...

Investment Score

59B
Est. Monthly Rent
$2,476
Monthly Cashflow

Rent − PITIA

$-457
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,359

Mortgage (P+I)
$2,018
Cap Rate
1.98%
Cash-on-Cash
-20.43%
DSCR

Need ≥ 1.25 for DSCR loan

0.84
Break-even Rent
$4,240

NOI (Annual)
$7,908
Price-to-Rent

Lower = better for investors

13.4

* 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