1235 Highbluff Avenue

1235 Highbluff Avenue

D

San Marcos, CA 92078

$799,900

Soft Appraisal Value: $788,900 · 1.4% above estimate

Beds

3

Baths

2.5

Sqft

1,316

Year Built

2004

Days on Market

9

Property Type

Townhouse

HOA/mo

$454

MLS ID

NDP2602657

Description

Beautiful 3-bedroom, 2.5-bath townhome in San Elijo Hills featuring expansive views from the back patio and the upstairs primary bedroom balcony. Ideally situated with no buildings behind, offering peaceful southern-facing vistas. This two-story home includes a spacious, easily accessible attached 2-car garage. Interior highlights include upgraded kitchen granite countertops, new range, rich dark wood cabinetry, tile flooring, with plush carpet upstairs —truly move-in ready. Enjoy walking distance to top-rated schools, the community pool, and the town square with its parks, shops, and restaurants.

Mortgage Calculator

Est. Monthly Payment

$5,532

Principal & Interest$4,045
Property Tax$800
Insurance$233
HOA$454
%($159,980)
%

Investment Score

3D
Est. Monthly Rent
$3,769
Monthly Cashflow

Rent − PITI − HOA

$-1,763
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,296

Mortgage (P+I)
$4,045
Cap Rate
1.12%
Cash-on-Cash
-24.72%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$8,050

NOI (Annual)
$8,984
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