3508 Decora Circle
1 / 19

3508 Decora Circle

B

San Marcos, CA 92078

$719,000
NEW — 1d

Beds

3

Baths

1

Sqft

1,095

Year Built

1973

Days on Market

1

Property Type

Single Family

HOA/mo

$300

MLS ID

260009306SD

This property is in San Marcos (92078). View neighborhood stats →

About This Property

Single-story 3-bedroom, 1-bath home in the desirable city of San Marcos. This home offers a wonderful opportunity to make it your own, with plenty of potential to create a space that truly fits your needs. Centrally located near schools, dining, and shopping, making everyday living convenient. Features include a newer roof, solar panels, and a low-maintenance turf front yard. This home is ready for its next chapter. Priced to sell and offered as is.

Mortgage Calculator

Est. Monthly Payment

$4,864

Principal & Interest$3,636
Property Tax$719
Insurance$210
HOA$300
%($143,800)
%

Location

Loading map...

Investment Score

49B
Est. Monthly Rent
$3,954
Monthly Cashflow

Rent − PITIA

$-911
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,419

Mortgage (P+I)
$3,636
Cap Rate
2.03%
Cash-on-Cash
-20.19%
DSCR

Need ≥ 1.25 for DSCR loan

0.81
Break-even Rent
$7,096

NOI (Annual)
$14,597
Price-to-Rent

Lower = better for investors

15.2

* 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