CashFlowRE
Sign in Sign up
1401 W El Norte Pkwy Spc 73
D Composite 44.29
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +13.1/30.0
  • ARV discount +9.3/15.0
  • Schools +5.4/10.0
  • DSCR +3.9/10.0
  • Livability +3.9/5.0
  • 1% rule +3.6/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$360,000

1401 W El Norte Pkwy Spc 73 · San Marcos, CA 92069
2 bd · 2.0 ba · 1,200 sqft · Manufactured public records · 107 Days on market
Built 1969 46 ac lot $300/sqft · at area comps Est $375k · at est. $222/mo HOA · 7% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PRICE IMPROVEMENT!!! EXTREMELY MOTIVATED SELLERS!! This home in Madrid Manor is STUNNING. Taken down to the studs and remodeled in 2020. NO SPACE RENT 55+ community. This light and bright, meticulously maintained 2/2 home boasts quartz kitchen counter tops, SS appliances, Luxury Vinyl flooring, gorgeous bathrooms, new shutters throughout. The beautiful private cabana view relaxation/entertaining area is an added bonus. This well-maintained residence is ideally located near major freeways, providing easy access throughout North County, and just minutes from shopping, dining, and everyday essentials. Residents enjoy an impressive suite of community amenities, including: • Sparkling pool and spa • Expansive clubhouse for gatherings and events • Quiet library for reading or work-from-home needs • Fully equipped fitness center • Pickleball courts for active living • Charming miniature golf area for all ages Whether you’re seeking an active lifestyle, a strong sense of community, or unbeatable proximity to conveniences, Space 73 delivers it all.

Key facts

  • Ss appliances
  • New shutters
  • En suite bathrooms

Tags

REMODELED HOMEQUARTZ KITCHEN COUNTER TOPSSS APPLIANCESLUXURY VINYL FLOORINGEN SUITE BATHROOMSNEW SHUTTERS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $360k.

Deal economics

  • At list price, monthly cash flow is $-14 ($-163/yr) — negative.
  • To cash-flow at today's rent, offer at most $358k (0.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $310k (13.8% below list).
  • Recommended offer: $310k (13.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 2.5% in San Marcos — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 77/100 on livability (#80 in CA, #3,074 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: health & safety D+, cost of living F.
  • San Marcos Unified (suburban): math 52% / reading 67% proficiency, ranked #249 of 1,400 in CA (top 18%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Richland Elementary (823 students, 32% FRL); Woodland Park Middle (1,183 students, 43% FRL); Mission Hills High (2,893 students, 44% FRL).
  • Market conditions: Rents flat; 116 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 11,759 units permitted in San Diego County in 2024 (7,244 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($97k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
  • San Diego County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 107 days — a 9% lower offer ($328k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 11y ago; this cycle's ask has dropped $65k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $310,240 (13.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 107 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  3. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  10. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.86%
Cap rate
6.25%
Cash-on-cash
-0.16%
DSCR
0.99
GRM
9.7

CMA / ARV

ARV (median comp)
$375,000
List price
$360,000
Delta
-4.00%
Verdict
FAIR
Comps
15 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1401 W El Norte Pkwy Spc 309 0.00mi 2/2.0 1,152 (-4%) 1mo $442,900 $384 93
1401 El Norte Pkwy #217 0.00mi 2/2.0 1,248 (+4%) 10mo $339,500 $272 85
1401 El Norte Pkwy Spc 274 0.00mi 2/2.0 1,250 (+4%) 18mo $410,000 $328 78
1401 El Norte Pkwy #57 0.00mi 2/2.0 1,368 (+14%) 2mo $287,000 $210 75
1719 Kiwi Gln 0.49mi 2/2.0 1,248 (+4%) 2mo $420,000 $337 69
1401 El Norte Pkwy #9 0.00mi 2/2.0 1,368 (+14%) 9mo $345,000 $252 69
1401 El Norte Pkwy #15 0.00mi 2/2.0 1,368 (+14%) 18mo $286,500 $209 62
971 Borden Rd #117 0.68mi 2/2.0 1,248 (+4%) 11mo $225,000 $180 52
971 Borden Rd #9 0.68mi 2/2.0 1,152 (-4%) 14mo $245,000 $213 50
1627 Toyon 0.59mi 2/2.0 1,344 (+12%) 9mo $450,000 $335 45
1621 Desert Gln 0.56mi 2/2.0 1,056 (-12%) 17mo $333,000 $315 40
971 Borden Rd #66 0.68mi 2/2.0 1,368 (+14%) 16mo $231,000 $169 32

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.55% rent growth · sell at horizon

5-year hold
IRR
-19.3%
Equity multiple
0.34×
Total profit
$-66,631
Equity at exit
$53,677
10-year hold
IRR
-18.0%
Equity multiple
0.13×
Total profit
$-88,167
Equity at exit
$31,126

Cash invested: $100,800 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
18 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City
— inherits STATE
AB1482 statewide rent cap (10% + CPI). Cities (SF/LA/Berkeley) layer stricter rules. Just-cause statewide.

ZIP-level market 92069

Rents YoY
0.6%
Active inventory
116
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$3,102 high interval (Pro) →
Mortgage (P&I)
$1,888
Tax from tax record
$205 /mo · $2,455/yr
Insurance
$150
HOA
$222
Vacancy / Maint / Mgmt
$652
Net cashflow
$-14

Break-even live

Break-even rent $3,120
Max offer price $357,607
Occupancy floor 95%

Sensitivity live

Price -10% $190 -5% $88 +0% $-14 +5% $-115 +10% $-217
Rent -10% $-259 -5% $-136 +0% $-14 +5% $109 +10% $232
Rate -1.0pp $168 -0.5pp $78 base $-14 +0.5pp $-107 +1.0pp $-202

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$90,000
Closing costs
$10,800
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
975 Woodland Pkwy San Marcos, CA 1.0–2.0 1.0–2.0 755 $3,275 $4.33 0d 1 0.18mi
1920 Edith Dr Escondido, CA 2.0 2.0 1330 $3,699 $2.78 0d 1 0.42mi
909 Richland Rd #89 San Marcos, CA 2.0 2.0 1440 $2,800 $1.94 45d 1 0.74mi
452 Lynwood Ln San Marcos, CA 3.0 2.0 1000 $3,250 $3.25 45d 1 0.79mi
218 Woodland Pkwy #146 San Marcos, CA 2.0 2.0 908 $2,900 $3.19 45d 1 1.09mi
220 Woodland Pkwy #250 San Marcos, CA 1.0 1.0 700 $3,500 $5.00 45d 1 1.09mi
1113 Privet St San Marcos, CA 2.0 2.0 1008 $2,595 $2.57 26d 1 1.12mi
1898 Matin Cir #189 San Marcos, CA 2.0 2.0 1001 $3,195 $3.19 45d 1 1.20mi
131 Avenida Chapala #105 San Marcos, CA 3.0 2.5 1379 $3,425 $2.48 1d 1 1.21mi
131 Avenida Chapala #105 San Marcos, CA 3.0 2.5 1379 $3,425 $2.48 3d 1 1.21mi
852 Avenida Ricardo San Marcos, CA 1.0–2.0 1.0–2.0 784 $2,724 $3.47 0d 12 1.22mi
823 Nordahl Rd San Marcos, CA 1.0–3.0 1.0–2.0 887 $2,818 $3.18 1d 1 1.33mi
1051 W El Norte Pkwy Escondido, CA 1.0–2.0 1.0–2.0 800 $2,561 $3.20 0d 6 1.39mi
2000 Montego Ave Escondido, CA 1.0–2.0 1.0–2.0 890 $2,326 $2.61 0d 1 1.42mi
772 Vineyard Rd Unit 772 San Marcos, CA 2.0 1.0 861 $2,600 $3.02 45d 1 1.49mi

HOA detail

Monthly dues
$222 · $2,664/yr
Likely covers
poolgym

Listing history 25 events

  1. 2026-05-16
    status Pending 1094-char remark
    Show marketing remark (1094 chars)

    PRICE IMPROVEMENT!!! EXTREMELY MOTIVATED SELLERS!! This home in Madrid Manor is STUNNING. Taken down to the studs and remodeled in 2020. NO SPACE RENT 55+ community. This light and bright, meticulously maintained 2/2 home boasts quartz kitchen counter tops, SS appliances, Luxury Vinyl flooring, gorgeous bathrooms, new shutters throughout. The beautiful private cabana view relaxation/entertaining area is an added bonus. This well-maintained residence is ideally located near major freeways, providing easy access throughout North County, and just minutes from shopping, dining, and everyday essentials. Residents enjoy an impressive suite of community amenities, including: • Sparkling pool and spa • Expansive clubhouse for gatherings and events • Quiet library for reading or work-from-home needs • Fully equipped fitness center • Pickleball courts for active living • Charming miniature golf area for all ages Whether you’re seeking an active lifestyle, a strong sense of community, or unbeatable proximity to conveniences, Space 73 delivers it all.

  2. 2026-04-24
    price $360,000 1094-char remark
    Show marketing remark (1094 chars)

    PRICE IMPROVEMENT!!! EXTREMELY MOTIVATED SELLERS!! This home in Madrid Manor is STUNNING. Taken down to the studs and remodeled in 2020. NO SPACE RENT 55+ community. This light and bright, meticulously maintained 2/2 home boasts quartz kitchen counter tops, SS appliances, Luxury Vinyl flooring, gorgeous bathrooms, new shutters throughout. The beautiful private cabana view relaxation/entertaining area is an added bonus. This well-maintained residence is ideally located near major freeways, providing easy access throughout North County, and just minutes from shopping, dining, and everyday essentials. Residents enjoy an impressive suite of community amenities, including: • Sparkling pool and spa • Expansive clubhouse for gatherings and events • Quiet library for reading or work-from-home needs • Fully equipped fitness center • Pickleball courts for active living • Charming miniature golf area for all ages Whether you’re seeking an active lifestyle, a strong sense of community, or unbeatable proximity to conveniences, Space 73 delivers it all.

  3. 2026-04-20
    price $389,000 1094-char remark
    Show marketing remark (1094 chars)

    PRICE IMPROVEMENT!!! EXTREMELY MOTIVATED SELLERS!! This home in Madrid Manor is STUNNING. Taken down to the studs and remodeled in 2020. NO SPACE RENT 55+ community. This light and bright, meticulously maintained 2/2 home boasts quartz kitchen counter tops, SS appliances, Luxury Vinyl flooring, gorgeous bathrooms, new shutters throughout. The beautiful private cabana view relaxation/entertaining area is an added bonus. This well-maintained residence is ideally located near major freeways, providing easy access throughout North County, and just minutes from shopping, dining, and everyday essentials. Residents enjoy an impressive suite of community amenities, including: • Sparkling pool and spa • Expansive clubhouse for gatherings and events • Quiet library for reading or work-from-home needs • Fully equipped fitness center • Pickleball courts for active living • Charming miniature golf area for all ages Whether you’re seeking an active lifestyle, a strong sense of community, or unbeatable proximity to conveniences, Space 73 delivers it all.

  4. 2026-04-18
    price $389,900 1094-char remark
    Show marketing remark (1094 chars)

    PRICE IMPROVEMENT!!! EXTREMELY MOTIVATED SELLERS!! This home in Madrid Manor is STUNNING. Taken down to the studs and remodeled in 2020. NO SPACE RENT 55+ community. This light and bright, meticulously maintained 2/2 home boasts quartz kitchen counter tops, SS appliances, Luxury Vinyl flooring, gorgeous bathrooms, new shutters throughout. The beautiful private cabana view relaxation/entertaining area is an added bonus. This well-maintained residence is ideally located near major freeways, providing easy access throughout North County, and just minutes from shopping, dining, and everyday essentials. Residents enjoy an impressive suite of community amenities, including: • Sparkling pool and spa • Expansive clubhouse for gatherings and events • Quiet library for reading or work-from-home needs • Fully equipped fitness center • Pickleball courts for active living • Charming miniature golf area for all ages Whether you’re seeking an active lifestyle, a strong sense of community, or unbeatable proximity to conveniences, Space 73 delivers it all.

  5. 2026-03-28
    price $399,000 1094-char remark
    Show marketing remark (1094 chars)

    PRICE IMPROVEMENT!!! EXTREMELY MOTIVATED SELLERS!! This home in Madrid Manor is STUNNING. Taken down to the studs and remodeled in 2020. NO SPACE RENT 55+ community. This light and bright, meticulously maintained 2/2 home boasts quartz kitchen counter tops, SS appliances, Luxury Vinyl flooring, gorgeous bathrooms, new shutters throughout. The beautiful private cabana view relaxation/entertaining area is an added bonus. This well-maintained residence is ideally located near major freeways, providing easy access throughout North County, and just minutes from shopping, dining, and everyday essentials. Residents enjoy an impressive suite of community amenities, including: • Sparkling pool and spa • Expansive clubhouse for gatherings and events • Quiet library for reading or work-from-home needs • Fully equipped fitness center • Pickleball courts for active living • Charming miniature golf area for all ages Whether you’re seeking an active lifestyle, a strong sense of community, or unbeatable proximity to conveniences, Space 73 delivers it all.

  6. 2026-02-19
    price $410,000 1094-char remark
    Show marketing remark (1094 chars)

    PRICE IMPROVEMENT!!! EXTREMELY MOTIVATED SELLERS!! This home in Madrid Manor is STUNNING. Taken down to the studs and remodeled in 2020. NO SPACE RENT 55+ community. This light and bright, meticulously maintained 2/2 home boasts quartz kitchen counter tops, SS appliances, Luxury Vinyl flooring, gorgeous bathrooms, new shutters throughout. The beautiful private cabana view relaxation/entertaining area is an added bonus. This well-maintained residence is ideally located near major freeways, providing easy access throughout North County, and just minutes from shopping, dining, and everyday essentials. Residents enjoy an impressive suite of community amenities, including: • Sparkling pool and spa • Expansive clubhouse for gatherings and events • Quiet library for reading or work-from-home needs • Fully equipped fitness center • Pickleball courts for active living • Charming miniature golf area for all ages Whether you’re seeking an active lifestyle, a strong sense of community, or unbeatable proximity to conveniences, Space 73 delivers it all.

  7. 2026-01-29
    listed $425,000 Active 1094-char remark
    Show marketing remark (1094 chars)

    PRICE IMPROVEMENT!!! EXTREMELY MOTIVATED SELLERS!! This home in Madrid Manor is STUNNING. Taken down to the studs and remodeled in 2020. NO SPACE RENT 55+ community. This light and bright, meticulously maintained 2/2 home boasts quartz kitchen counter tops, SS appliances, Luxury Vinyl flooring, gorgeous bathrooms, new shutters throughout. The beautiful private cabana view relaxation/entertaining area is an added bonus. This well-maintained residence is ideally located near major freeways, providing easy access throughout North County, and just minutes from shopping, dining, and everyday essentials. Residents enjoy an impressive suite of community amenities, including: • Sparkling pool and spa • Expansive clubhouse for gatherings and events • Quiet library for reading or work-from-home needs • Fully equipped fitness center • Pickleball courts for active living • Charming miniature golf area for all ages Whether you’re seeking an active lifestyle, a strong sense of community, or unbeatable proximity to conveniences, Space 73 delivers it all.

  8. 2023-01-09
    soldstatus $415,000 Sold 426-char remark
    Show marketing remark (426 chars)

    This beautiful home has been completely remodeled. The kitchen has gorgeous white quartz countertops, brand new cabinets and stainless steel appliances. Luxury plank vinyl flooring through out living spaces spacious living room with wonderful natural lighting. Both bedrooms have access to bathrooms directly. A private porch leading to a lovely patio. Conveniently located in the highly sought afterMadrid Manor. A 55+ park.

  9. 2023-01-09
    soldstatus $415,000
    Show marketing remark (426 chars)

    This beautiful home has been completely remodeled. The kitchen has gorgeous white quartz countertops, brand new cabinets and stainless steel appliances. Luxury plank vinyl flooring through out living spaces spacious living room with wonderful natural lighting. Both bedrooms have access to bathrooms directly. A private porch leading to a lovely patio. Conveniently located in the highly sought afterMadrid Manor. A 55+ park.

  10. 2022-12-13
    status Pending 426-char remark
    Show marketing remark (426 chars)

    This beautiful home has been completely remodeled. The kitchen has gorgeous white quartz countertops, brand new cabinets and stainless steel appliances. Luxury plank vinyl flooring through out living spaces spacious living room with wonderful natural lighting. Both bedrooms have access to bathrooms directly. A private porch leading to a lovely patio. Conveniently located in the highly sought afterMadrid Manor. A 55+ park.

  11. 2022-11-12
    price $415,000 426-char remark
    Show marketing remark (426 chars)

    This beautiful home has been completely remodeled. The kitchen has gorgeous white quartz countertops, brand new cabinets and stainless steel appliances. Luxury plank vinyl flooring through out living spaces spacious living room with wonderful natural lighting. Both bedrooms have access to bathrooms directly. A private porch leading to a lovely patio. Conveniently located in the highly sought afterMadrid Manor. A 55+ park.

  12. 2022-11-11
    status Active 426-char remark
    Show marketing remark (426 chars)

    This beautiful home has been completely remodeled. The kitchen has gorgeous white quartz countertops, brand new cabinets and stainless steel appliances. Luxury plank vinyl flooring through out living spaces spacious living room with wonderful natural lighting. Both bedrooms have access to bathrooms directly. A private porch leading to a lovely patio. Conveniently located in the highly sought afterMadrid Manor. A 55+ park.

  13. 2022-11-01
    historical 426-char remark
    Show marketing remark (426 chars)

    This beautiful home has been completely remodeled. The kitchen has gorgeous white quartz countertops, brand new cabinets and stainless steel appliances. Luxury plank vinyl flooring through out living spaces spacious living room with wonderful natural lighting. Both bedrooms have access to bathrooms directly. A private porch leading to a lovely patio. Conveniently located in the highly sought afterMadrid Manor. A 55+ park.

  14. 2022-10-12
    price $429,900 426-char remark
    Show marketing remark (426 chars)

    This beautiful home has been completely remodeled. The kitchen has gorgeous white quartz countertops, brand new cabinets and stainless steel appliances. Luxury plank vinyl flooring through out living spaces spacious living room with wonderful natural lighting. Both bedrooms have access to bathrooms directly. A private porch leading to a lovely patio. Conveniently located in the highly sought afterMadrid Manor. A 55+ park.

  15. 2022-09-12
    listed $434,900 Active 426-char remark
    Show marketing remark (426 chars)

    This beautiful home has been completely remodeled. The kitchen has gorgeous white quartz countertops, brand new cabinets and stainless steel appliances. Luxury plank vinyl flooring through out living spaces spacious living room with wonderful natural lighting. Both bedrooms have access to bathrooms directly. A private porch leading to a lovely patio. Conveniently located in the highly sought afterMadrid Manor. A 55+ park.

  16. 2022-05-02
    soldstatus $247,000 Closed Sale
  17. 2022-05-02
    soldstatus $147,000
  18. 2022-04-11
    status Pending Sale
  19. 2022-01-06
    listed $260,000 Active
  20. 2015-08-06
    soldstatus $130,000 Sold
  21. 2015-08-06
    soldstatus $130,000
  22. 2015-07-30
    status Pending
  23. 2015-07-14
    listed $145,000 Active
  24. 1989-05-02
    soldstatus $30,000
  25. 1985-12-30
    soldstatus $22,500

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast CA · Resets to sale price

Current annual tax
$2,455 · $205/mo
Projected year-2 tax
$2,736 · $228/mo
Expected delta
+$281/yr (+$23/mo · 11.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥97°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 4 unhealthy d/yr today · 4 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$37,229
− Mortgage interest
−$20,166
− Property taxes
−$2,455
− Insurance
−$1,800
− Repairs & maintenance
−$2,978
− Management
−$2,978
− HOA
−$2,664
− Depreciation
−$10,473
Taxable loss
−$6,285
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,508
After-tax cash flow
$1,346/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
San Marcos Unified
NCES district ID
0634880
Math proficiency
52% ▲ 1.00%
Reading proficiency
67% ▲ 2.00%
Median HH income
$64,752
Composite
53.67/100
National rank
#3093
State rank
#249 of 1400 in CA

Livability — San Marcos

Score
77/100
State rank
#80
US rank
#3074

Category grades

Amenities A+ Commute A+ Cost of living F Crime A- Employment A+ Housing B Health & safety D+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
San Marcos, CA
County
San Diego County · 3,178,799 people
City population
100,940
Metro
San Diego-Chula Vista-Carlsbad, CA
Population (ZIP)
47,335
Household income
$96,771
Rent vs Own
43.9% rent · 56.1% own
Severe rent burden
2399.0

Population outlook (San Diego County) Hauer SSP2

Today (2025)
3,678,185 people
By 2030
3,856,546 · +4.8%
By 2040
4,171,407 · +13.4%
By 2050
4,421,607 · +20.2%
By 2075
4,831,599 · +31.4%
By 2100
4,832,502 · +31.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Hispanic / Latino 46% White 36% Two or more races 20% Asian 11% Native American 1% Black 1%
Hispanic origin (detail)
Mexican 41%
Common ancestry
Lithuanian 2% Romanian 2% Portuguese 2%
Foreign-born
26% · Canada, China, Vietnam
Languages at home
57% English-only · Spanish 32% Tagalog/Filipino 2% Other Asian/Pacific 2%

Political lean MEDSL · San Diego

2024 margin
D (+16.8) · D 56.9% · R 40.1% · Other 2.9%
2008→2024 swing
+6.6pp toward D · 2008: 10.2pp · 2024: 16.8pp
All cycles
2024: D+16.8 2020: D+22.8 2016: D+17.8 2012: D+5.1 2008: D+10.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -522.69%
Current HPI
376.182
Rent YoY
▲ 0.55%
Metro
San Diego-Chula Vista-Carlsbad, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+1500.0% since first listed
25 events — show timeline
  • 2026-05-16 Pending SDMLS
  • 2026-04-24 Price Changed $360,000 SDMLS
  • 2026-04-20 Price Changed $389,000 SDMLS
  • 2026-04-18 Price Changed $389,900 SDMLS
  • 2026-03-28 Price Changed $399,000 SDMLS
  • 2026-02-19 Price Changed $410,000 SDMLS
  • 2026-01-29 Listed $425,000 SDMLS
  • 2023-01-09 Sold (Public Records) $415,000 Public Records
  • 2023-01-09 Sold (MLS) $415,000 SDMLS
  • 2022-12-13 Pending SDMLS
  • 2022-11-12 Price Changed $415,000 SDMLS
  • 2022-11-11 Relisted SDMLS
  • 2022-11-01 Listing Removed SDMLS
  • 2022-10-12 Price Changed $429,900 SDMLS
  • 2022-09-12 Listed $434,900 SDMLS
  • 2022-05-02 Sold (Public Records) $147,000 Public Records
  • 2022-05-02 Sold (MLS) $247,000 CRMLS
  • 2022-04-11 Pending CRMLS
  • 2022-01-06 Listed $260,000 CRMLS
  • 2015-08-06 Sold (Public Records) $130,000 Public Records
  • 2015-08-06 Sold (MLS) $130,000 SDMLS
  • 2015-07-30 Pending SDMLS
  • 2015-07-14 Listed $145,000 SDMLS
  • 1989-05-02 Sold (Public Records) $30,000 Public Records
  • 1985-12-30 Sold (Public Records) $22,500 Public Records

Property tax history

+10.2%/yr

Latest (2025): $2,455 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…