815 Blackstone Dr San Marcos
DSan Marcos, CA 92078
$898,000
Beds
3
Baths
2.5
Sqft
1,745
Year Built
2021
Days on Market
28
Property Type
Townhouse
HOA/mo
None
MLS ID
NDP2600530
Investment Score
4D
Quick Analysis
Est. Monthly Rent
$3,581Algorithm estimate
Monthly Cashflow
-$4,230Mortgage (P+I)
$4,780Cap Rate
1.13%Cash-on-Cash
-28.26%DSCR
0.75Need ≥ 1.25 for DSCR loan
Break-even Rent
$7,524* Assumes 20% down, 7% rate, 30yr. Rent is estimated.
Get Expert AnalysisOpen Calculator