1773 Old Glen St
1 / 20

1773 Old Glen St

C

San Marcos, CA 92078

$1,250,000
NEW — 0d

Beds

4

Baths

2.5

Sqft

2,226

Year Built

2004

Days on Market

0

Property Type

Single Family

HOA/mo

$93

MLS ID

260012859SD

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

About This Property

"Welcome Home! Pulling up, you’ll immediately love the curb appeal. This charming two-story home sits on a spacious corner lot at the entrance of a quiet cul-de-sac. Standing in the nice-sized front yard, you’re treated to beautiful mountain views that set a serene tone before you even step inside. Let’s head indoors. Immediately, you're hit with tons of natural light. This popular floor plan seamlessly blends comfort and elegance with its bright, open concept design. Front and center is the chef’s kitchen, boasting granite countertops, a center island, and an effortless flow into the living and dining rooms, perfect for entertaining. As a bonus, there’s a clever hidden storage area tucked right under the stairs. Moving upstairs, the layout is incredibly thoughtful. You have a private primary suite plus three additional bedrooms, giving everyone plenty of space. But the real game changer? There are also two flexible rooms perfect for dedicated home offices, a gym, or optional guest spaces. Having quiet, separate workspaces today is an absolute luxury. Beyond the house itself is the unbeatable San Elijo Hills lifestyle. You are within easy walking distance to lush parks, hiking trails, the Town Square, and top-tier schools. In fact, you’re zoned for acclaimed schools: San Elijo Elementary, San Elijo Middle, and San Marcos High School. It’s the perfect mix of a tranquil neighborhood retreat and ultimate convenience. Thanks for touring!

Mortgage Calculator

Est. Monthly Payment

$8,028

Principal & Interest$6,321
Property Tax$1,250
Insurance$365
HOA$93
%($250,000)
%

Location

Loading map...

Investment Score

17D
Est. Monthly Rent
$5,527
Monthly Cashflow

Rent − PITIA

$-2,502
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,815

Mortgage (P+I)
$6,321
Cap Rate
1.45%
Cash-on-Cash
-23.11%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$11,780

NOI (Annual)
$18,073
Price-to-Rent

Lower = better for investors

18.8

* 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