426 Camino Hermoso
1 / 20

426 Camino Hermoso

B

San Marcos, CA 92078

$1,069,000
NEW — 6d

Soft Appraisal Value: $1,058,500 · 1.0% above estimate

Beds

4

Baths

3

Sqft

2,358

Year Built

2003

Days on Market

6

Property Type

Single Family

HOA/mo

$180

MLS ID

260016101SD

This property is in San Marcos (92078). View neighborhood stats →

Virtual Tour

About This Property

Welcome home to this beautiful and private, gated Belleza community. Open floor plan with new laminated wood flooring throughout. Living room with ceiling fan and cozy fireplace. Formal dining features a quartz peninsula with bar seating, perfect for casual dining and entertaining. Remodeled kitchen with breakfast nook. One bedroom and full bathroom downstairs. Spacious primary bedroom with walk-in closet plus additional closet, dual vanities, walk-in shower and soaking tub. Two additional bedrooms and a guest bathroom upstairs. Serene and low maintenance backyard for your outdoor enjoyment. Two separate single car garages. HOA maintains front landscaping Top rated San Marcos Unified Schools, Palomar College, Cal State San Marcos. Shopping & dining. Sprinter light rail nearby. Easy access to SR-78 and I-15.

Mortgage Calculator

Est. Monthly Payment

$6,966

Principal & Interest$5,405
Property Tax$1,069
Insurance$312
HOA$180
%($213,800)
%

Location

Loading map...

Investment Score

36C
Est. Monthly Rent
$5,466
Monthly Cashflow

Rent − PITIA

$-1,500
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,648

Mortgage (P+I)
$5,405
Cap Rate
1.97%
Cash-on-Cash
-20.48%
DSCR

Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$10,204

NOI (Annual)
$21,084
Price-to-Rent

Lower = better for investors

16.3

* 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