826 Applewilde Drive
1 / 20

826 Applewilde Drive

D

San Marcos, CA 92078

$1,149,000
NEW — 1d on market

Beds

4

Baths

2.5

Sqft

1,911

Year Built

1993

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603496

This property is in San Marcos (92078). View neighborhood stats →

Virtual Tour

About This Property

Move-in ready and located in the heart of Discovery Hills in San Marcos! This 4 bedroom, 2.5 bath home offers a functional floor plan with a spacious living area featuring a cozy fireplace—perfect for both relaxing and entertaining. The kitchen and main living spaces flow seamlessly to a generously sized backyard with ample room to add a pool or create your ideal outdoor retreat. Upstairs includes all four bedrooms, including a comfortable primary suite with an updated bathroom. Ideally situated within walking distance to Discovery Lake and nearby schools, and just minutes from shopping, restaurants, CSUSM, Palomar College, the 78 freeway, and Kaiser Hospital. Additional highlights include a variety of mature fruit trees—lime, lemon, plum, and avocado—along with a newer roof, exterior painted, whole house fan and no HOA. A fantastic opportunity to enjoy both convenience and lifestyle in one of San Marcos’ most desirable communities and top notch school district.

Mortgage Calculator

Est. Monthly Payment

$7,294

Principal & Interest$5,810
Property Tax$1,149
Insurance$335
%($229,800)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$4,022
Monthly Cashflow

Rent − PITIA

$-3,272
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,155

Mortgage (P+I)
$5,810
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$10,716

NOI (Annual)
$7,865
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