576 Camino De La Cima
1 / 20

576 Camino De La Cima

D

San Marcos, CA 92078

$3,150,000

Beds

5

Baths

4

Sqft

3,632

Year Built

1983

Days on Market

131

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2401848

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

Virtual Tour

About This Property

Back on market -- buyer could not perform. HELICOPTER VIEWS! Magnificent views of North San Diego county. City lights to the ocean! Unique multi-parcel property with ranch style home. Large living/dining/game rooms for entertaining. Huge 40x100 metal outbuilding with LIFT and 5 roll-up doors can accommodate your CAR COLLECTION or many other uses. Lighted tennis court and practice putting green. Property has accommodated guests, parties, weddings, hobbies and more. Gated entry. Freeway close to Hwy. 78, I-15 (San Diego, San Marcos, Escondido). Convenient to Cal State San Marcos and Palomar Hospital. Beautiful sunset views. Lots of possibilities!

Mortgage Calculator

Est. Monthly Payment

$19,997

Principal & Interest$15,928
Property Tax$3,150
Insurance$919
%($630,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$6,277
Monthly Cashflow

Rent − PITIA

$-13,720
Full Cashflow

Incl. vacancy, PM, maint, capex

$-17,789

Mortgage (P+I)
$15,928
Cap Rate
-0.71%
Cash-on-Cash
-33.88%
DSCR

Need ≥ 1.25 for DSCR loan

0.31
Break-even Rent
$29,379

NOI (Annual)
$-22,329
Price-to-Rent

Lower = better for investors

41.8

* 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