1271 Elfin Forest Road
1 / 20

1271 Elfin Forest Road

B

San Marcos, CA 92078

$749,000
NEW — 6d

Soft Appraisal Value: $738,000 · 1.5% above estimate

Beds

2

Baths

2.5

Sqft

1,480

Year Built

2004

Days on Market

6

Property Type

Townhouse

HOA/mo

$388

MLS ID

NDP2606002

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

Virtual Tour

About This Property

Enjoy one of the most desirable locations in the heart of San Elijo Hills, just steps from Town Square, local restaurants, parks, and top-rated schools. Freshly updated and move-in ready, this Village Square townhome features new carpet, fresh interior paint, and new countertops. The versatile floor plan offers an entry level bonus room ideal for a home office, gym, or flex space, along with direct access to the attached tandem 2 car garage. The main living level showcases an open concept layout with a dining area, balcony, and stylish kitchen that overlooks the living room. Upstairs, you'll find the primary suite and a secondary bedroom suite with its own bathroom, providing comfort and privacy. With low maintenance living and an unbeatable location at the heart of the community, this is an amazing opportunity to experience the San Elijo Hills lifestyle with everyday conveniences just outside your door!

Mortgage Calculator

Est. Monthly Payment

$5,143

Principal & Interest$3,787
Property Tax$749
Insurance$218
HOA$388
%($149,800)
%

Location

Loading map...

Investment Score

37C
Est. Monthly Rent
$3,768
Monthly Cashflow

Rent − PITIA

$-1,374
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,865

Mortgage (P+I)
$3,787
Cap Rate
1.48%
Cash-on-Cash
-22.95%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$7,489

NOI (Annual)
$11,066
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