677 Astorga Place
1 / 20

677 Astorga Place

B

San Marcos, CA 92069

$749,000
NEW — 2d

Soft Appraisal Value: $747,800 · 0.2% above estimate

Beds

4

Baths

2

Sqft

1,860

Year Built

1974

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260011356SD

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

Virtual Tour

About This Property

CALLING ALL INVESTORS Amazing entry-level opportunity for investors or buyers ready to create their dream home. This approximately 1,800 sq. ft. fixer sits on a quiet cul-de-sac with a nearly 12,000 sq. ft. lot featuring ADU potential, RV parking, and endless upside. The property includes fully owned solar under valuable NEM 1.0 for long-term utility savings. A rare chance to customize, add value, and build equity while still leaving room in the budget for renovations and personal style.

Mortgage Calculator

Est. Monthly Payment

$4,755

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

Location

Loading map...

Investment Score

58B
Est. Monthly Rent
$4,150
Monthly Cashflow

Rent − PITIA

$-604
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,183

Mortgage (P+I)
$3,787
Cap Rate
2.57%
Cash-on-Cash
-17.49%
DSCR

Need ≥ 1.25 for DSCR loan

0.87
Break-even Rent
$6,985

NOI (Annual)
$19,252
Price-to-Rent

Lower = better for investors

15.0

* 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