126 Diamante Rd
1 / 20

126 Diamante Rd

C

San Marcos, CA 92078

$655,000
NEW — 3d

Soft Appraisal Value: $650,900 · 0.6% above estimate

Beds

2

Baths

2

Sqft

1,092

Year Built

2021

Days on Market

3

Property Type

Townhouse

HOA/mo

$263

MLS ID

NDP2604831

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

Virtual Tour

About This Property

Welcome home to this gated luxury townhome in San Marcos. This unit features soaring high ceilings, quartz countertops, whole house fan, recessed lighting, ice cold central AC system, paid off solar panels, stainless steel appliances, in unit washer/dryer, and hardwood floors. The master bedroom has a walk in closet and a peaceful balcony perfect for lounging and relaxing in the fresh air. This floor plan has the 2 bedrooms separated by the kitchen and living room for maximum privacy. The large attached 2 car garage has plenty of storage space. The complex features a large pool, lounge area, covered BBQ area, and plenty of guest parking. This unbeatable location is a literal 4 minutes from the 78 freeway and Cal State San Marcos. Tons of shopping and food options within a 5 minute drive radius.

Mortgage Calculator

Est. Monthly Payment

$4,421

Principal & Interest$3,312
Property Tax$655
Insurance$191
HOA$263
%($131,000)
%

Location

Loading map...

Investment Score

43C
Est. Monthly Rent
$3,290
Monthly Cashflow

Rent − PITIA

$-1,131
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,434

Mortgage (P+I)
$3,312
Cap Rate
1.61%
Cash-on-Cash
-22.29%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$6,450

NOI (Annual)
$10,542
Price-to-Rent

Lower = better for investors

16.6

* 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