598 Almond Rd

598 Almond Rd

D

San Marcos, CA 92078

$749,000
NEW — 3d on market

Beds

3

Baths

3

Sqft

1,228

Year Built

2004

Days on Market

3

Property Type

Townhouse

HOA/mo

$296

MLS ID

260006014SD

View on MLS

Description

Light, bright end-unit townhome in San Marcos! This well-maintained home features hardwood floors in the main living area, brand new kitchen appliances, and central heat and A/C for year-round comfort. The functional layout offers three bedrooms, each with its own private bathroom, making it ideal for college roommates, guests, or shared living. Enjoy the convenience of a 2-car garage with direct access and a comfortable, light-filled living space. Owned solar system with 10kwh battery! Great location close to shopping, dining, and local amenities. Minutes to Cal State San Marcos.

Mortgage Calculator

Est. Monthly Payment

$5,051

Principal & Interest$3,787
Property Tax$749
Insurance$218
HOA$296
%($149,800)
%

Investment Score

7D
Est. Monthly Rent
$3,411
Monthly Cashflow

Rent − PITI − HOA

$-1,639
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,048

Mortgage (P+I)
$3,787
Cap Rate
1.18%
Cash-on-Cash
-13.13%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$5,050

NOI (Annual)
$8,872
Price-to-Rent

Lower = better for investors

18.3

* 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