877 Blackstone Drive San Marcos
DSan Marcos, CA 92078
$715,000
NEW — 1d on marketBeds
2
Baths
2
Sqft
1,251
Year Built
2021
Days on Market
1
Property Type
Townhouse
HOA/mo
None
MLS ID
NDP2601313
Investment Score
2D
Quick Analysis
Est. Monthly Rent
$2,567Algorithm estimate
Monthly Cashflow
-$3,587Mortgage (P+I)
$3,806Cap Rate
0.77%Cash-on-Cash
-30.10%DSCR
0.67Need ≥ 1.25 for DSCR loan
Break-even Rent
$5,948* Assumes 20% down, 7% rate, 30yr. Rent is estimated.
Get Expert AnalysisOpen Calculator