← Back to listings
892 Slate Street

892 Slate Street

D

San Marcos, CA 92078

$899,900

Beds

3

Baths

2.5

Sqft

1,933

Year Built

2021

Days on Market

99

Property Type

Condominium

HOA/mo

None

MLS ID

NDP2510639

🏠 Virtual TourView on MLS

Investment Score

4D

Quick Analysis

Est. Monthly Rent

Algorithm estimate

$3,758
Monthly Cashflow
-$4,108
Mortgage (P+I)
$4,790
Cap Rate
1.31%
Cash-on-Cash
-27.39%
DSCR

Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$7,566

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

Get Expert AnalysisOpen Calculator