Element 1 Plan, The Hill District : ElementSan MarcosCA92078
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in San Marcos at Element 1 Plan, The Hill District: Element, San Marcos, CA, 92078 offers a 7.54% rental yield on a $687,900 purchase with $4,320/mo rent. Total monthly income registers $4,320/mo, and a $3,367/mo payment leaves $64/mo available for distribution. Annual cash flow reaches $774/yr on $226,319 to close, and return on cash invested stands at 20.4% in year one. Equity gained on principal adds $4,439/yr while 5% annual appreciation supports $190,054 over five years. Portfolio math shows five-year ROI at 105.45% and total cumulative return in cash at $238,665. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,320/mo property income against a $3,367/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92078, San Marcos, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,488 (100%) |
| Owner Occupied HU | 12,924 (66.3%) |
| Renter Occupied HU | 5,628 (28.9%) |
| Vacant Housing Units | 936 ( 4.8%) |
| Median Home Value | $963,925 |
| Average Home Value | $1,041,277 |
Housing Distribution
Address Breakdown
Residential
18,839
Single Family
16,170
Multi-Family
2,669
Businesses
1,462
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A