909 Richland Rd
1 / 20

909 Richland Rd #4

B

San Marcos, CA 92069

$425,000
NEW — 1d

Soft Appraisal Value: $416,200 · 2.1% above estimate

Beds

2

Baths

2

Sqft

1,440

Year Built

1984

Days on Market

1

Property Type

Manufactured

HOA/mo

$382

MLS ID

NDP2605461

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

Virtual Tour

About This Property

*Welcome to LAND OWNED Foothills of San Marcos 55+ Senior Park (NO SPACE RENT HERE!)*PET FRIENDLY & DOG WALKING ALLOWED*LEVEL GRASS DOG PARK within the park (2 Small Pets OK <25 LBS)*CONVENTIONAL, FHA, VA & REVERSE MORTGAGE FINANCING ACCEPTED*Recorded 433A**NO STEPS AT CARPORT ENTRY (Ground Mount Foundation)**Clubhouse & Visitor Parking nearby/walking distance*Home has Great Room with Vaulted Ceiling, Wall of Windows, Ceiling Fan & Bar Area*Dining Rm has Built-in Hutch*Kitchen has Stainless/Black Appliances, Tile Backsplash & Pantry Cabinets*LVP Flooring Throughout*Primary Bedroom has Barn Door, Track Lighting & Walk-in Closet*Primary Bathroom has Remodeled STEP-IN SHOWER with Rain Glass Doors*Laundry Room has Storage Cabinets*More storage in shed too*Ring Doorbell*Fridge & W/D stay*HOA AMENITIES: Onsite RV PARKING Available for only $50/MO, Pool/Spa, Tennis/Pickleball, Gym, Clubhouse/Banquet Room/Kitchen, Billiard/Card Rooms & Shuffleboard*HOA INCLUDES: Sewer/Trash/Cable/HBO/Showtime/200+ Channels*Close to Shopping, Dining, Parks, Palomar Hospital & 78 FWY for EZ COMMUTING*Hurry, this is the one you've been waiting for!

Mortgage Calculator

Est. Monthly Payment

$3,080

Principal & Interest$2,149
Property Tax$425
Insurance$124
HOA$382
%($85,000)
%

Location

Loading map...

Investment Score

57B
Est. Monthly Rent
$2,551
Monthly Cashflow

Rent − PITIA

$-529
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,470

Mortgage (P+I)
$2,149
Cap Rate
1.92%
Cash-on-Cash
-20.75%
DSCR

Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$4,460

NOI (Annual)
$8,149
Price-to-Rent

Lower = better for investors

13.9

* 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