415 Mission Villas Road

415 Mission Villas Road

D

San Marcos, CA 92069

$750,000

Soft Appraisal Value: $747,300 · 0.4% above estimate

Beds

3

Baths

3.5

Sqft

1,638

Year Built

2017

Days on Market

23

Property Type

Townhouse

HOA/mo

$360

MLS ID

260005387SD

View on MLS

Description

Beautiful newer townhome that is upgraded and well maintained. The entry level features a private bedroom, ideal for a home office, guests, a nanny, or multigenerational living. The second floor offers a spacious great room and modern kitchen with access to a balcony—perfect for relaxing or entertaining. The kitchen includes a walk-in pantry, ample storage, and elegant quartz countertops. This light and bright home features an upstairs primary suite along with an additional bedroom. Refrigerator, washer, and dryer are included for added convenience. Conveniently located just minutes from Mission Hills High School, the SPRINTER light rail, California State Route 78, and California State University San Marcos.

Mortgage Calculator

Est. Monthly Payment

$5,121

Principal & Interest$3,792
Property Tax$750
Insurance$219
HOA$360
%($150,000)
%

Investment Score

5D
Est. Monthly Rent
$3,773
Monthly Cashflow

Rent − PITI − HOA

$-1,348
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,841

Mortgage (P+I)
$3,792
Cap Rate
1.52%
Cash-on-Cash
-22.73%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$7,463

NOI (Annual)
$11,415
Price-to-Rent

Lower = better for investors

16.6

* 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