2206 Saltbush Drive

2206 Saltbush Drive

D

San Marcos, CA 92069

$769,000

Soft Appraisal Value: $797,700 · 3.6% below estimate

Beds

3

Baths

3.5

Sqft

1,781

Year Built

2025

Days on Market

117

Property Type

Townhouse

HOA/mo

$303

MLS ID

OC25269275

View on MLS

Description

Brand new, energy-efficient home! 4.99% 30-year fixed rate on select homes at Cielo with preferred lender. The first-floor bed with full bath provides comfort for visiting guests or a home office. The open-concept living space is ideal for entertaining, featuring a chef-inspired kitchen with large island, dedicated dining space, and a powder bath for guests. 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

$5,185

Principal & Interest$3,888
Property Tax$769
Insurance$224
HOA$303
%($153,800)
%

Investment Score

5D
Est. Monthly Rent
$3,978
Monthly Cashflow

Rent − PITI − HOA

$-1,206
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,762

Mortgage (P+I)
$3,888
Cap Rate
1.76%
Cash-on-Cash
-21.55%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$7,565

NOI (Annual)
$13,515
Price-to-Rent

Lower = better for investors

16.1

* 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