122 Diamante
1 / 20

122 Diamante

B

San Marcos, CA 92078

$749,000
NEW — 3d

Soft Appraisal Value: $746,800 · 0.3% above estimate

Beds

3

Baths

2.5

Sqft

1,389

Year Built

2021

Days on Market

3

Property Type

Townhouse

HOA/mo

$280

MLS ID

260016722SD

This property is in San Marcos (92078). View neighborhood stats →

Virtual Tour

About This Property

Welcome to 122 Diamante Road in the gated community of Skyhaus at Rancho Tesoro! This beautifully upgraded 3-bedroom, 2.5-bath home features a modern open-concept floor plan and a desirable two-story layout with all bedrooms upstairs. Designer upgrades include luxury vinyl plank flooring, custom stone accent walls, marble kitchen finishes, copper colored hardware, upgraded appliances, and stylish barn doors. Enjoy a private courtyard perfect for relaxing or entertaining, plus paid solar for energy efficiency. Residents have access to resort-style amenities including a pool, BBQ areas, and gathering spaces. Conveniently located near Cal State San Marcos, Kaiser Permanente, shopping, dining, and the future Scripps Hospital campus, this move-in-ready home offers the perfect combination of comfort, style, and convenience in one of North County's most desirable gated communities.

Mortgage Calculator

Est. Monthly Payment

$5,035

Principal & Interest$3,787
Property Tax$749
Insurance$218
HOA$280
%($149,800)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$3,518
Monthly Cashflow

Rent − PITIA

$-1,516
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,950

Mortgage (P+I)
$3,787
Cap Rate
1.34%
Cash-on-Cash
-23.63%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$7,349

NOI (Annual)
$10,052
Price-to-Rent

Lower = better for investors

17.7

* 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