1013 Crestline Rd
1 / 20

1013 Crestline Rd

D

San Marcos, CA 92069

$1,299,000
NEW — 2d

Soft Appraisal Value: $1,282,800 · 1.3% above estimate

Beds

5

Baths

3.5

Sqft

2,641

Year Built

2022

Days on Market

2

Property Type

Single Family

HOA/mo

$193

MLS ID

260012707SD

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

Virtual Tour

About This Property

Welcome to this stunning 5 bed, 3.5 bath home nestled in The Foothills community of San Marcos! Constructed in 2022, this move-in ready home features high-capacity PAID off solar panels for energy efficiency. The interior offers a spacious open floor plan with great natural light, complemented by luxury vinyl flooring, double pane windows, central AC/heating, and LED lighting. The kitchen is a chef's delight with its modern updates, including an island and stainless steel appliances. Conveniently, a bedroom with an ensuite bathroom is located on the ground floor, while upstairs hosts four additional bedrooms and a versatile loft/entertainment area. The expansive primary suite boasts an ensuite bathroom with dual sinks, a shower, a soaking tub, and dual walk-in closets. The beautifully designed backyard is perfect for entertaining, featuring drought-tolerant landscaping, app-controlled lighting, and app-controlled automated irrigation. This home is ideally situated close to the neighborhood park with a playground and basketball court as well as hiking trails, shopping, dining, and easy access to Highway 78. Photos were taken during previous tenancy. Property is currently occupied with different furniture and decor. Welcome to this stunning 5 bed, 3.5 bath home nestled in The Foothills community of San Marcos! Constructed in 2022, this move-in ready home features high-capacity PAID off solar panels for energy efficiency. The interior offers a spacious open floor plan with great natural light, complemented by luxury vinyl flooring, double pane windows, central AC/heating, and LED lighting. The kitchen is a chef's delight with its modern updates, including an island and stainless steel appliances. Conveniently, a bedroom with an ensuite bathroom is located on the ground floor, while upstairs hosts four additional bedrooms and a versatile loft/entertainment area. The expansive primary suite boasts an ensuite bathroom with dual sinks, a shower, a soaking tub, and dual walk-in closets. The beautifully designed backyard is perfect for entertaining, featuring drought-tolerant landscaping, app-controlled lighting, and app-controlled automated irrigation. This home is ideally situated close to the neighborhood park with a playground and basketball court as well as hiking trails, shopping, dining, and easy access to Highway 78. Photos were taken during previous tenancy. Property is currently occupied with different furniture and decor.

Mortgage Calculator

Est. Monthly Payment

$8,439

Principal & Interest$6,568
Property Tax$1,299
Insurance$379
HOA$193
%($259,800)
%

Location

Loading map...

Investment Score

10D
Est. Monthly Rent
$5,183
Monthly Cashflow

Rent − PITIA

$-3,256
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,531

Mortgage (P+I)
$6,568
Cap Rate
0.96%
Cash-on-Cash
-25.55%
DSCR

Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$12,366

NOI (Annual)
$12,449
Price-to-Rent

Lower = better for investors

20.9

* 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