687 Glasgow Court
1 / 20

687 Glasgow Court

D

San Marcos, CA 92069

$1,125,000
NEW — 1d

Beds

4

Baths

3

Sqft

2,382

Year Built

2005

Days on Market

1

Property Type

Single Family

HOA/mo

$200

MLS ID

NDP2603871

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

Virtual Tour

About This Property

Prime culdesac location in highly desirable Vallecitos Ridge gated community! This is an extremely welcoming home with excellent natural lighting and fresh breezes bringing the outdoors in. This popular and flexible floorplan features ground level 4th bedroom (currently office), full bathroom, seperate dining, living and family rooms. Soaring high windows light up entry and living areas. The south facing kitchen and family room are light and bright with brand new stainless gas range, microwave and oven! Spacious interior freshly painted in popular new construction "Swiss Coffee" color. Rich dark wood floors create luxurious warmth in main living areas. Upstairs has open loft space perfect for play, office, study or workout. Beautiful Long distance views from primary bed and bath...Step outside to your super private back yard patio where you can enjoy expansive panoramic views from your private hot tub with new cover! Your sunny garden has corn, dragonfruit, sea shell collection and more! Move up to Vallecitos Ridge...you deserve it!

Mortgage Calculator

Est. Monthly Payment

$7,342

Principal & Interest$5,689
Property Tax$1,125
Insurance$328
HOA$200
%($225,000)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$3,938
Monthly Cashflow

Rent − PITIA

$-3,404
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,247

Mortgage (P+I)
$5,689
Cap Rate
0.47%
Cash-on-Cash
-27.98%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$10,752

NOI (Annual)
$5,301
Price-to-Rent

Lower = better for investors

23.8

* 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