550 Almond
1 / 20

550 Almond

A

San Marcos, CA 92078

$724,900
NEW — 1d

Beds

3

Baths

3

Sqft

1,228

Year Built

2004

Days on Market

1

Property Type

Condo

HOA/mo

$296

MLS ID

260016537SD

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

About This Property

Come home to this natural light filled bright & beautiful end-unit condo with outdoor facing views. Featuring 3 bedrooms each with its own private bath, a 2-car garage & a fully equipped kitchen. Home is ideally located just steps away from the sparkling pool, fitness center & tot lot. Other resort-style amenities residents enjoy include a clubhouse, BBQ and picnic area and a dog park. Within a gated community this home is walking distance of CSUSM, shopping centers, restaurants, coffee shops & scenic hiking & biking trails

Mortgage Calculator

Est. Monthly Payment

$4,898

Principal & Interest$3,665
Property Tax$725
Insurance$211
HOA$296
%($144,980)
%

Location

Loading map...

Investment Score

46B
Est. Monthly Rent
$3,875
Monthly Cashflow

Rent − PITIA

$-1,022
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,518

Mortgage (P+I)
$3,665
Cap Rate
1.90%
Cash-on-Cash
-20.84%
DSCR

Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$7,145

NOI (Annual)
$13,773
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