3510 De Leone Road

3510 De Leone Road

D

San Marcos, CA 92069

$618,500

Soft Appraisal Value: $615,600 · 0.5% above estimate

Beds

2

Baths

1

Sqft

827

Year Built

1972

Days on Market

29

Property Type

Single Family

HOA/mo

$45

MLS ID

NDP2601582

Description

Fresh, modern, and designed for easy living. This reimagined 2-bedroom home in San Marcos blends clean style with a functional layout and generously sized bedrooms. The bright, open living spaces flow effortlessly into an updated kitchen with quartz counters and all-new finishes. The bathroom has been fully redone with designer tile, a new tub, and modern fixtures. Nearly every surface has been refreshed with new flooring, windows, sliders, doors, lighting, plumbing, hardware, and paint. Outside, a low-maintenance yard adds everyday convenience. Close to Hwy 78, shopping, and restaurants, this move-in-ready home makes life simple.

Mortgage Calculator

Est. Monthly Payment

$3,971

Principal & Interest$3,127
Property Tax$619
Insurance$180
HOA$45
%($123,700)
%

Investment Score

8D
Est. Monthly Rent
$2,662
Monthly Cashflow

Rent − PITI − HOA

$-1,309
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,437

Mortgage (P+I)
$3,127
Cap Rate
1.34%
Cash-on-Cash
-12.70%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$3,971

NOI (Annual)
$8,290
Price-to-Rent

Lower = better for investors

19.4

* 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