909 Richland Rd.
1 / 20

909 Richland Rd. #SPC 128

A

San Marcos, CA 92069

$399,000
NEW — 2d

Beds

3

Baths

2

Sqft

1,344

Year Built

1984

Days on Market

2

Property Type

Manufactured

HOA/mo

$382

MLS ID

260016456SD

This property is in San Marcos (92069). View neighborhood stats →

About This Property

Own the land in this highly sought-after 55+ community. NO SPACE RENT! This inviting split-bedroom floor plan features an open-concept design filled with natural light, vaulted ceilings, and a spacious feeling throughout. The beautifully remodeled kitchen offers abundant cabinetry, additional storage, and a convenient breakfast bar with seating. A generous laundry room offers even more storage space. Step outside to the expansive covered patio, offering exceptional privacy and the perfect place to relax or entertain. The garden is a true treat with fruit trees. The community offers an active lifestyle with a fitness room, pool, tennis courts, spa, and more. Brink security system is transferable upon request: $69/month contract ends November 2029.

Mortgage Calculator

Est. Monthly Payment

$2,915

Principal & Interest$2,018
Property Tax$399
Insurance$116
HOA$382
%($79,800)
%

Location

Loading map...

Investment Score

64A
Est. Monthly Rent
$2,594
Monthly Cashflow

Rent − PITIA

$-321
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,250

Mortgage (P+I)
$2,018
Cap Rate
2.31%
Cash-on-Cash
-18.79%
DSCR

Need ≥ 1.25 for DSCR loan

0.89
Break-even Rent
$4,217

NOI (Annual)
$9,215
Price-to-Rent

Lower = better for investors

12.8

* 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