2230 Indus Way

2230 Indus Way

D

San Marcos, CA 92078

$699,999

Soft Appraisal Value: $694,000 · 0.9% above estimate

Beds

2

Baths

2.5

Sqft

1,158

Year Built

2013

Days on Market

125

Property Type

Townhouse

HOA/mo

$278

MLS ID

TR25261265

View on MLS

Description

Nestled in the highly desirable Old Creek Ranch, right by San Elijo Hills, this beautifully upgraded unit is located in the popular Solaire neighborhood, offers a perfect blend of modern touches & convenience. The home features a bright and open concept living space, complete with a stylishly remodeled kitchen boasting stainless steel appliances, an eat-in bar, updated espresso cabinetry, and granite countertops. The inviting tile flooring, recently painted interior, and updated lighting create a warm and contemporary atmosphere. Additional highlights include a Control4 Smart Home System, surround sound prewiring, and updated bathrooms. Enjoy the private balcony and the resort-style community pool and spa. Zoned for top-rated schools and conveniently close to everything, this turn-key home is ready for you to move in and make it your own & is located just mins to hiking/biking trails, La Costa Town Center, San Elijo shops, CSUSM, top-rated schools, dining, grocery, gyms, & major retail. Less than 10 miles to the beach & Batiquitos Lagoon and much more!

Mortgage Calculator

Est. Monthly Payment

$4,722

Principal & Interest$3,540
Property Tax$700
Insurance$204
HOA$278
%($140,000)
%

Investment Score

4D
Est. Monthly Rent
$3,411
Monthly Cashflow

Rent − PITIA

$-1,311
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,678

Mortgage (P+I)
$3,540
Cap Rate
1.48%
Cash-on-Cash
-22.96%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$6,889

NOI (Annual)
$10,334
Price-to-Rent

Lower = better for investors

17.1

* 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