1361 Abbey Ln

1361 Abbey Ln

D

San Marcos, CA 92078

$719,900

Beds

2

Baths

2.5

Sqft

1,481

Year Built

2005

Days on Market

58

Property Type

Townhouse

HOA/mo

$480

MLS ID

250045429SD

Description

$10,000 SELLER CREDIT toward a mortgage rate buydown or closing costs! Seller entertaining offers between $699,900–$719,900 for this pristine, dual-suite San Elijo Hills townhome. Boasting thousands in premium upgrades, this move-in-ready gem includes a Tesla EV charger, professionally epoxied garage floors, and nearly new high-end appliances. The light-filled layout features a gourmet kitchen, a dedicated first-floor office with custom built-ins, and two spacious primary suites with private ensuite baths. Ideally located in a desirable community, just a short walk to San Elijo Town Center, top-rated schools, parks, and scenic trails, capturing the best of the San Elijo Hills lifestyle.

Mortgage Calculator

Est. Monthly Payment

$5,050

Principal & Interest$3,640
Property Tax$720
Insurance$210
HOA$480
%($143,980)
%

Investment Score

3D
Est. Monthly Rent

Zillow Rent Zestimate

$3,308
Monthly Cashflow
$-3,103

Mortgage (P+I)
$3,640
Cap Rate
0.90%
Cash-on-Cash
-25.86%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.91
Break-even Rent
$6,146

NOI (Annual)
$6,448
Price-to-Rent

Lower = better for investors

18.1

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator