822 Laurelwood Ct

822 Laurelwood Ct

D

San Marcos, CA 92069

$775,000

Soft Appraisal Value: $770,300 · 0.6% above estimate

Beds

2

Baths

2

Sqft

952

Year Built

1984

Days on Market

24

Property Type

Single Family

HOA/mo

$60

MLS ID

260005785SD

Description

This San Marcos residence masterfully "brings the outside in," featuring a bright, open interior illuminated by a skylight and solar tube lighting and a detached mini casita. The heart of the home is a stylish kitchen equipped with a custom stone bar, quartz countertops, a colorful mosaic backsplash, soft-close cabinetry, a double pantry, and stainless steel appliances, all set upon elegant travertine tile floors. Seamlessly transition to the outdoors through wrought iron and glass double doors to a private backyard. This meticulously maintained property offers significant value with an updated bathroom, as well as new stucco, exterior paint, and energy-efficient windows all less than a year old.

Mortgage Calculator

Est. Monthly Payment

$4,980

Principal & Interest$3,919
Property Tax$775
Insurance$226
HOA$60
%($155,000)
%

Investment Score

2D
Est. Monthly Rent
$2,865
Monthly Cashflow

Rent − PITIA

$-2,115
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,420

Mortgage (P+I)
$3,919
Cap Rate
0.77%
Cash-on-Cash
-26.47%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$7,306

NOI (Annual)
$5,991
Price-to-Rent

Lower = better for investors

22.5

* 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