← Back to listings
890 Antilla Way

890 Antilla Way

D

San Marcos, CA 92078

$1,869,000

Beds

6

Baths

4.5

Sqft

3,509

Year Built

2005

Days on Market

15

Property Type

SingleFamilyResidence

HOA/mo

None

MLS ID

NDP2600874

🏠 Virtual TourView on MLS

Investment Score

3D

Quick Analysis

Est. Monthly Rent

Algorithm estimate

$7,295
Monthly Cashflow
-$8,925
Mortgage (P+I)
$9,948
Cap Rate
1.06%
Cash-on-Cash
-28.65%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$15,636

* Assumes 20% down, 7% rate, 30yr. Rent is estimated.

Get Expert AnalysisOpen Calculator