1132 Glen Ellen Place

1132 Glen Ellen Place

D

San Marcos, CA 92078

$1,325,000
NEW — 1d on market

Beds

3

Baths

2.5

Sqft

2,099

Year Built

2003

Days on Market

1

Property Type

Single Family

HOA/mo

$90

MLS ID

NDP2601232

Description

Enjoy stunning ocean and mountain views from this beautiful Calistoga home, ideally located on a quiet cul-de-sac in the heart of San Elijo Hills. Just minutes from San Elijo Town Center, this light and bright home offers convenient access to shops, dining, community events, and top-rated schools. The modern, open floor plan features 3 bedrooms, an upstairs loft, and 2.5 baths, perfect for everyday living and entertaining. The chef’s kitchen includes granite countertops, stainless steel appliances, light wood cabinetry, a center island with bar seating, and a cozy gas fireplace. Upgraded laminate and tile flooring, double balconies, and thoughtful upgrades make this home move-in ready. Upstairs, the versatile loft can serve as a home office, den, or be enclosed for a potential fourth bedroom. The primary suite features a private balcony with ocean and sunset views, plus an ensuite bath with dual sinks, walk-in closet, and separate tub and shower. The low-maintenance backyard is ideal for entertaining with a covered patio, fire pit, BBQ, outdoor refrigerator, and grassy area.

Mortgage Calculator

Est. Monthly Payment

$8,501

Principal & Interest$6,700
Property Tax$1,325
Insurance$386
HOA$90
%($265,000)
%

Investment Score

1D
Est. Monthly Rent

HUD Fair Market Rent

$4,330
Monthly Cashflow
$-6,271

Mortgage (P+I)
$6,700
Cap Rate
0.39%
Cash-on-Cash
-28.40%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$10,255

NOI (Annual)
$5,147
Price-to-Rent

Lower = better for investors

25.5

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator