1751 Avenida Regina

1751 Avenida Regina

D

San Marcos, CA 92069

$1,099,000

Soft Appraisal Value: $1,089,000 · 0.9% above estimate

Beds

4

Baths

3

Sqft

2,376

Year Built

2013

Days on Market

156

Property Type

Single Family

HOA/mo

$95

MLS ID

PTP2508008

Description

Welcome to this elegantly maintained 4-bedroom, 3-bath home in the desirable Rancho Santalina community of San Marcos! Built in 2013, this spacious 2,376 sq ft residence features an open-concept floor plan with a bright great room, modern kitchen with granite counters, stainless-steel appliances, and a large center island—perfect for entertaining. The downstairs bedroom and full bath are ideal for guests or a home office. Upstairs offers a generous loft, convenient laundry room, and a luxurious primary suite with a walk-in closet and spa-like bath. Energy-efficient with owned solar and dual-zone HVAC. Enjoy outdoor living with a private, low-maintenance backyard featuring paver patio, mature landscaping, and no rear neighbors. Located near top-rated schools, parks, and shopping with easy freeway access. Very Low HOA, move-in ready and beautifully upgraded throughout!

Mortgage Calculator

Est. Monthly Payment

$7,072

Principal & Interest$5,557
Property Tax$1,099
Insurance$321
HOA$95
%($219,800)
%

Investment Score

3D
Est. Monthly Rent
$4,182
Monthly Cashflow

Rent − PITI − HOA

$-2,890
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,768

Mortgage (P+I)
$5,557
Cap Rate
0.86%
Cash-on-Cash
-26.03%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$10,374

NOI (Annual)
$9,472
Price-to-Rent

Lower = better for investors

21.9

* 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