This listing is no longer active

This page is kept for reference. Browse active listings →

431 Richland
1 / 20

431 Richland

D

San Marcos, CA 92069

$920,000
NEW — 1d

Beds

3

Baths

2

Sqft

1,782

Year Built

1973

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009323SD

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

About This Property

Nestled in a quiet, family-friendly pocket of San Marcos, this thoughtfully updated single-story home offers a blend of space, comfort, and everyday functionality. Set on a spacious and fully usable 0.25 acre lot, the property provides privacy and outdoor versatility in a well-established San Marcos neighborhood. The home features an open layout connecting the kitchen, dining, and living areas creating an inviting space for both daily living and entertaining. The remodeled kitchen is designed with both style and practicality in mind, complete with quartz countertops, modern cabinetry, stainless steel appliances, and a large center island. Bathrooms have been tastefully updated with clean, modern finishes, complementing the home’s refreshed interior. LVP flooring, recessed lighting, and neutral design elements carry throughout, creating a cohesive and move-in ready environment. Recent upgrades include updated electrical, plumbing improvements, and AC. The backyard offers a private outdoor retreat with a resurfaced pool and ample space for entertaining, relaxing, or future use. Located near great schools, shopping, dining, and with convenient access to Highway 78 and I-15, this home offers a balanced North County lifestyle.

Mortgage Calculator

Est. Monthly Payment

$5,840

Principal & Interest$4,652
Property Tax$920
Insurance$268
%($184,000)
%

Location

Loading map...

Investment Score

29D
Est. Monthly Rent
$3,905
Monthly Cashflow

Rent − PITIA

$-1,935
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,600

Mortgage (P+I)
$4,652
Cap Rate
1.37%
Cash-on-Cash
-23.48%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$8,580

NOI (Annual)
$12,626
Price-to-Rent

Lower = better for investors

19.6

* 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