1013 Crestline Rd
1 / 20

1013 Crestline Rd

C

San Marcos, CA 92069

$1,249,000
NEW — 4d

Soft Appraisal Value: $1,236,300 · 1.0% above estimate

Beds

5

Baths

3.5

Sqft

2,641

Year Built

2022

Days on Market

4

Property Type

Single Family

HOA/mo

$193

MLS ID

260016637SD

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

Virtual Tour

About This Property

Discover the perfect blend of modern style & effortless living in this stunning, 5 bed/3.5 bath home nestled within The Foothills community of San Marcos. Built in 2022, this home offers FULLY PAID SOLAR & a coveted ENTRY-LEVEL bedroom with FULL ensuite bathroom. The interior offers a spacious open floor plan with great natural light, complemented by luxury vinyl flooring, double pane windows, central AC/heat, & LED lighting. At the heart of the home, the chef-inspired kitchen boasts a large central island, gas cooking, & stainless steel appliances. Upstairs hosts four additional bedrooms & a versatile loft/entertainment area. The primary bedroom retreat serves as a true sanctuary with dual walk-in closets & a spa-like bathroom. Step outside to a backyard designed for relaxation & easy maintenance. With no neighbors directly behind, you’ll enjoy privacy & beautiful mountain views. The outdoor space is elevated by drought-tolerant landscaping & app-controlled lighting. Residents also enjoy access to a neighborhood park with a playground/basketball court, nearby hiking trails, & easy access to Hwy 78. Discover the perfect blend of modern style & effortless living in this stunning, 5 bed/3.5 bath home nestled within The Foothills community of San Marcos. Built in 2022, this home offers FULLY PAID SOLAR & a coveted ENTRY-LEVEL bedroom with FULL ensuite bathroom. The interior offers a spacious open floor plan with great natural light, complemented by luxury vinyl flooring, double pane windows, central AC/heat, & LED lighting. At the heart of the home, the chef-inspired kitchen boasts a large central island, gas cooking, & stainless steel appliances. Upstairs hosts four additional bedrooms & a versatile loft/entertainment area. The primary bedroom retreat serves as a true sanctuary with dual walk-in closets & a spa-like bathroom. Step outside to a backyard designed for relaxation & easy maintenance. With no neighbors directly behind, you’ll enjoy privacy & beautiful mountain views. The outdoor space is elevated by drought-tolerant landscaping & app-controlled lighting. Residents also enjoy access to a neighborhood park with a playground/basketball court, nearby hiking trails, & easy access to Hwy 78.

Mortgage Calculator

Est. Monthly Payment

$8,122

Principal & Interest$6,316
Property Tax$1,249
Insurance$364
HOA$193
%($249,800)
%

Location

Loading map...

Investment Score

12D
Est. Monthly Rent
$5,272
Monthly Cashflow

Rent − PITIA

$-2,850
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,103

Mortgage (P+I)
$6,316
Cap Rate
1.17%
Cash-on-Cash
-24.51%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$11,899

NOI (Annual)
$14,551
Price-to-Rent

Lower = better for investors

19.7

* 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