387 Mission Villas Road

387 Mission Villas Road

D

San Marcos, CA 92069

$715,000

Soft Appraisal Value: $711,500 · 0.5% above estimate

Beds

3

Baths

2.5

Sqft

1,331

Year Built

2016

Days on Market

15

Property Type

Townhouse

HOA/mo

$360

MLS ID

NDP2602033

Description

Welcome to the perfect blend of modern style and everyday convenience in this corner-unit townhome that feels like new! The chic tri-level design features a bright open-concept 2nd level living space that features a family room, balcony, dining area, and stylish kitchen that flows seamlessly for tranquil living. The top floor includes a functional built-in desk nook, conveniently located laundry, the primary suite with its own private bathroom, two secondary bedrooms, and an additional bathroom. The attached two-car garage also provides the flexibility of extra space for storage. Enjoy access to community spaces to gather and relax in the neighborhood including BBQ and picnic areas, and playground. Ideally nestled within the vibrant San Marcos community just minutes from shopping, dining, colleges, parks, and easy freeway access for everyday accessibility.

Mortgage Calculator

Est. Monthly Payment

$4,899

Principal & Interest$3,615
Property Tax$715
Insurance$209
HOA$360
%($143,000)
%

Investment Score

8D
Est. Monthly Rent
$3,518
Monthly Cashflow

Rent − PITI − HOA

$-1,381
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,786

Mortgage (P+I)
$3,615
Cap Rate
1.39%
Cash-on-Cash
-11.59%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$4,899

NOI (Annual)
$9,948
Price-to-Rent

Lower = better for investors

16.9

* 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