San Marcos
1 / 20

San Marcos

D

San Marcos, CA 92078

$1,600,000
NEW — 4d

Beds

3

Baths

2.5

Sqft

2,216

Year Built

1991

Days on Market

4

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603741

This property is in San Marcos (92078). View neighborhood stats →

Virtual Tour

About This Property

Lake San Marcos Gem! This single story, 3 bed, 2 ½ bath home with high ceilings sits on .64 acre lot with views on a lovely cul-de-sac street. This is a great home and lot with so much potential, just waiting for your inspiration… has a pool size level yard plus additional sloped area with a walkway that is fully landscaped, add on, add an ADU, studio, garden beds. All of the amenities that Lake San Marcos has to offer; golf, tennis, pickle ball, lake, and pools are available for reasonable membership fees. This one is worth a visit. Close to shopping, restaurants and a short drive to the beaches of Carlsbad.

Mortgage Calculator

Est. Monthly Payment

$10,157

Principal & Interest$8,090
Property Tax$1,600
Insurance$467
%($320,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,200
Monthly Cashflow

Rent − PITIA

$-5,957
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,257

Mortgage (P+I)
$8,090
Cap Rate
-0.12%
Cash-on-Cash
-30.96%
DSCR

Need ≥ 1.25 for DSCR loan

0.41
Break-even Rent
$14,923

NOI (Annual)
$-1,996
Price-to-Rent

Lower = better for investors

31.7

* 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