870 Avenida Abeja

870 Avenida Abeja

D

San Marcos, CA 92069

$1,200,000
NEW — 0d on market

Soft Appraisal Value: $1,184,500 · 1.3% above estimate

Beds

5

Baths

3

Sqft

2,873

Year Built

2005

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603328

Description

Wonderful 5-bedroom 3 Bath home located in the desirable Santa Fe Hills Community of San Marcos offers an exceptional living experience. Bright open floor plan with a first-floor bedroom and bath with multi use. A dream kitchen with many many upgrades, cabinets, flooring, counter tops. Huge loft area at the top of the staircase, with many options for family etc. The primary suite designed spa like is perfect for relaxing. Extra spacious large back yard with room to roam, for entertaining etc. Convenient to schools shopping dinning parks

Mortgage Calculator

Est. Monthly Payment

$7,618

Principal & Interest$6,068
Property Tax$1,200
Insurance$350
%($240,000)
%

Investment Score

4D
Est. Monthly Rent
$4,898
Monthly Cashflow

Rent − PITIA

$-2,720
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,846

Mortgage (P+I)
$6,068
Cap Rate
1.22%
Cash-on-Cash
-24.23%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$11,192

NOI (Annual)
$14,658
Price-to-Rent

Lower = better for investors

20.4

* 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