538 Shadow Hills Drive
1 / 20

538 Shadow Hills Drive

C

San Marcos, CA 92069

$950,000
NEW — 2d

Beds

4

Baths

2

Sqft

1,479

Year Built

1979

Days on Market

2

Property Type

Single Family

HOA/mo

$95

MLS ID

NDP2606486

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

Virtual Tour

About This Property

Welcome to this exceptional home in the highly desirable San Marcos Woods community! Enjoy your own private backyard retreat featuring a recently resurfaced pool, putting green, and an entertainer's dream outdoor living space perfect for relaxing or hosting family and friends. This well-maintained home has been thoughtfully updated with vinyl windows, newer HVAC, roof, fencing, and many additional improvements, offering comfort and peace of mind for years to come. Ideally located within walking distance of Knob Hill Elementary, Woodland Park Middle School, Mission Hills High School. Woodland Park is also within walking distance. Both Knob Hill Elementary and Woodland Park Middle are currently undergoing complete rebuilds, adding even more value to this outstanding location. Conveniently situated just minutes from Highways 78 and 15, Palomar College, California State University San Marcos, Palomar and Kaiser Hospitals with Scripps coming soon. Plus, you're only about 30 minutes from the beautiful North County beaches. This is a wonderful opportunity to enjoy the best of San Marcos living with top-rated schools, outstanding amenities, and an unbeatable location.

Mortgage Calculator

Est. Monthly Payment

$6,126

Principal & Interest$4,804
Property Tax$950
Insurance$277
HOA$95
%($190,000)
%

Location

Loading map...

Investment Score

30C
Est. Monthly Rent
$4,275
Monthly Cashflow

Rent − PITIA

$-1,851
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,626

Mortgage (P+I)
$4,804
Cap Rate
1.49%
Cash-on-Cash
-22.90%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$8,984

NOI (Annual)
$14,137
Price-to-Rent

Lower = better for investors

18.5

* 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