1162 Westin Way

1162 Westin Way

D

San Marcos, CA 92078

$750,000
NEW — 4d on market

Beds

3

Baths

2

Sqft

1,342

Year Built

2002

Days on Market

4

Property Type

Townhouse

HOA/mo

$403

MLS ID

260005789SD

View on MLS

Description

Located in the gated community of Springfield in San Elijo Hills, this corner-unit townhome sits on the quiet and rarely available cul-de-sac of Westin Way, offering excellent natural light and added privacy. The home offers approximately 1,342 square feet with 3 bedrooms and 2 bathrooms, along with a private balcony ideal for relaxing or entertaining. The main living level features wood laminate flooring and two bedrooms with newer carpet, including one with French doors that works well as a home office or guest room. The kitchen includes stone countertops and new stainless steel appliances and opens to the living space and balcony. The primary suite is located on the top floor, providing additional privacy and mountain views. This gated community also has a pool perfect for relaxing. This location offers convenient walkability to top-rated San Elijo Elementary and San Elijo Middle School, as well as the San Elijo Hills Town Center with its shops, restaurants, and community amenities. Parks, baseball fields, and local events are also nearby.

Mortgage Calculator

Est. Monthly Payment

$5,164

Principal & Interest$3,792
Property Tax$750
Insurance$219
HOA$403
%($150,000)
%

Investment Score

11D
Est. Monthly Rent
$4,038
Monthly Cashflow

Rent − PITI − HOA

$-1,126
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,680

Mortgage (P+I)
$3,792
Cap Rate
1.78%
Cash-on-Cash
-9.01%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$5,164

NOI (Annual)
$13,347
Price-to-Rent

Lower = better for investors

15.5

* 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