425 Autumn Drive
1 / 20

425 Autumn Drive #21

B

San Marcos, CA 92069

$490,000

Soft Appraisal Value: $484,300 · 1.2% above estimate

Beds

2

Baths

2

Sqft

1,114

Year Built

1981

Days on Market

47

Property Type

Condo

HOA/mo

$523

MLS ID

NDP2603966

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

Virtual Tour

About This Property

Welcome to this beautifully updated upper-level home offering comfort, style, and an easy, inviting layout. The open-concept floorplan features updated flooring throughout, plantation shutters, and a desirable split-bedroom design that adds privacy and functionality. Enjoy indoor-outdoor living with private deck access from both the living room and primary suite, creating the perfect spot for morning coffee, fresh air, or relaxing at the end of the day. The elevated setting brings in natural light and gives the home an airy, peaceful feel. Additional highlights include two parking spaces, one covered, plus convenient access to nearby shopping, dining, and freeways. A stylish, well-located home that is easy to love.

Mortgage Calculator

Est. Monthly Payment

$3,634

Principal & Interest$2,478
Property Tax$490
Insurance$143
HOA$523
%($98,000)
%

Location

Loading map...

Investment Score

41C
Est. Monthly Rent
$2,624
Monthly Cashflow

Rent − PITIA

$-1,010
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,022

Mortgage (P+I)
$2,478
Cap Rate
1.12%
Cash-on-Cash
-24.75%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$5,249

NOI (Annual)
$5,474
Price-to-Rent

Lower = better for investors

15.6

* 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