1505 Sand Dune Way

1505 Sand Dune Way

D

San Marcos, CA 92078

$1,649,000
NEW — 3d on market

Soft Appraisal Value: $1,619,900 · 1.8% above estimate

Beds

5

Baths

3.5

Sqft

3,535

Year Built

2003

Days on Market

3

Property Type

Single Family

HOA/mo

$149

MLS ID

NDP2602874

Description

Beautifully nestled in San Elijo Hills on a 1/4 acre corner lot in the gated community of Promontory Ridge, this home features fresh exterior paint that creates gorgeous curb appeal and a memorable first impression. Step inside to a sweeping spiral staircase entry that creates a grand focal point and welcoming introduction to the home. The thoughtfully designed layout includes formal living and dining rooms, a chef’s kitchen that opens to the spacious family room and tranquil backyard, and a convenient entry-level bedroom with full bathroom. Upstairs offers two additional bedrooms, an office that could easily be converted into another bedroom, and an expansive primary suite featuring a flexible bonus retreat space, spa-like bathroom, and walk-in closet with built-in organizers. The backyard extends along the side of the home, creating an expansive outdoor area with plenty of room for entertaining, play, or future possibilities for building a pool or custom outdoor retreat. Enjoy close proximity to parks, trails, and the vibrant San Elijo Hills Town Square, all while being zoned for San Elijo Elementary, San Elijo Middle, and San Marcos High School.

Mortgage Calculator

Est. Monthly Payment

$10,617

Principal & Interest$8,338
Property Tax$1,649
Insurance$481
HOA$149
%($329,800)
%

Investment Score

3D
Est. Monthly Rent
$6,544
Monthly Cashflow

Rent − PITI − HOA

$-4,073
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,953

Mortgage (P+I)
$8,338
Cap Rate
1.01%
Cash-on-Cash
-25.30%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$15,573

NOI (Annual)
$16,629
Price-to-Rent

Lower = better for investors

21.0

* 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