202 Palm Road

202 Palm Road

D

San Marcos, CA 92069

$679,000

Soft Appraisal Value: $678,700 · 0.0% above estimate

Beds

2

Baths

2.5

Sqft

1,215

Year Built

2026

Days on Market

55

Property Type

Townhouse

HOA/mo

$310

MLS ID

OC26012692

View on MLS

Description

Brand new, energy-efficient home available by Feb 2026! Cozy Package. Solar system included (no lease). Great location with views and no building directly across. This open-concept floorplan is perfect for connecting with the family. Families will enjoy the convenience of bedrooms located on the same floor. The end-unit location offers privacy, while the garage storage space offers opportunity for organization. Cielo, in San Marcos, CA, is the place for your carefree SoCal life. Offering stylish townhomes with spacious, open-concept floorplans, chef-inspired kitchens, primary suites with walk-in closets and covered decks. Homeowners will benefit from Cielo's turnkey, move-in ready features such as included Whirlpool® appliances and whole home blinds. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

Mortgage Calculator

Est. Monthly Payment

$4,620

Principal & Interest$3,433
Property Tax$679
Insurance$198
HOA$310
%($135,800)
%

Investment Score

8D
Est. Monthly Rent
$3,265
Monthly Cashflow

Rent − PITI − HOA

$-1,355
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,672

Mortgage (P+I)
$3,433
Cap Rate
1.35%
Cash-on-Cash
-11.98%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$4,620

NOI (Annual)
$9,135
Price-to-Rent

Lower = better for investors

17.3

* 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