3435 Capalina
1 / 7

3435 Capalina

A

San Marcos, CA 92069

$405,000
NEW — 0d

Beds

2

Baths

1

Sqft

788

Year Built

1980

Days on Market

0

Property Type

Condo

HOA/mo

$400

MLS ID

ND26128291

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

About This Property

Welcome to 3435 Capalina Road #10 in San Marcos — a beautifully updated 2-bedroom, 1-bath home offering comfortable living, modern finishes, and excellent value.Fully remodeled approximately six months ago, this home features an updated kitchen with newer appliances, countertops, cabinets, and stylish finishes throughout. The bathroom has been upgraded with tile finishes and premium faucets, while the updated flooring gives the home a clean, fresh, and move-in ready feel.Enjoy the convenience of a personal parking spot and a location surrounded by plenty of nearby amenities, including shopping, dining, parks, schools, and everyday services. Located just approximately 15 minutes from the coast, this home offers a great balance of comfort, convenience, and Southern California lifestyle.Whether you are looking for a primary residence or an investment opportunity, this thoughtfully remodeled home is a great value in a desirable San Marcos location.

Mortgage Calculator

Est. Monthly Payment

$2,971

Principal & Interest$2,048
Property Tax$405
Insurance$118
HOA$400
%($81,000)
%

Location

Loading map...

Investment Score

60A
Est. Monthly Rent
$2,552
Monthly Cashflow

Rent − PITIA

$-419
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,343

Mortgage (P+I)
$2,048
Cap Rate
2.09%
Cash-on-Cash
-19.90%
DSCR

Need ≥ 1.25 for DSCR loan

0.86
Break-even Rent
$4,297

NOI (Annual)
$8,454
Price-to-Rent

Lower = better for investors

13.2

* 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