425 Autumn
1 / 20

425 Autumn #12

B

San Marcos, CA 92069

$515,000
NEW — 0d

Beds

2

Baths

2

Sqft

1,114

Year Built

1981

Days on Market

0

Property Type

Townhouse

HOA/mo

$523

MLS ID

CV26129107

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

About This Property

Fabulous 2-bedroom, 2-bath condominium featuring a desirable split-bedroom floor plan that offers privacy and comfort. Each spacious bedroom is paired with its own upgraded bathroom and is situated on opposite sides of the home, with the kitchen, dining area, and living room creating a welcoming central living space between them.The contemporary kitchen showcases elegant quartz countertops, a large center island with bar seating, and ample space for dining and entertaining. Additional upgrades include beautifully remodeled bathrooms with modern glass-and-tile showers and a private patio perfect for relaxing outdoors.The location offers convenient access to shopping centers, cafés, restaurants, and everyday amenities. Outdoor enthusiasts will appreciate the nearby hiking and recreation opportunities, including Double Peak Park. This move-in-ready home combines style, comfort, and an exceptional location.

Mortgage Calculator

Est. Monthly Payment

$3,792

Principal & Interest$2,604
Property Tax$515
Insurance$150
HOA$523
%($103,000)
%

Location

Loading map...

Investment Score

37C
Est. Monthly Rent
$2,624
Monthly Cashflow

Rent − PITIA

$-1,168
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,201

Mortgage (P+I)
$2,604
Cap Rate
0.94%
Cash-on-Cash
-25.64%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$5,482

NOI (Annual)
$4,840
Price-to-Rent

Lower = better for investors

16.4

* 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