242 Abacus Ave
1 / 8

242 Abacus Ave

C

San Marcos, CA 92078

$779,900
NEW — 1d

Beds

3

Baths

2.5

Sqft

1,529

Year Built

2026

Days on Market

1

Property Type

Condo

HOA/mo

$500

MLS ID

260014017SD

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

About This Property

This new three-story home features a spacious floorplan with a modern open-concept layout on the second floor, complete with convenient access to a covered deck. On the third floor are three bedrooms, including the lavish owner’s suite. A two-bay garage completes the home. Element is a new collection of attached homes now selling. Element is a new collection of attached homes now selling at the master-planned community of The Hill District in San Marcos, CA. Homeowners will enjoy access to great future amenities, such as a recreation center, sparkling swimming pool, parks and trails. It also enjoys a great north county location close to freeways for easy commutes, local shops, eateries and entertainment.

Mortgage Calculator

Est. Monthly Payment

$5,451

Principal & Interest$3,944
Property Tax$780
Insurance$227
HOA$500
%($155,980)
%

Location

Loading map...

Investment Score

24D
Est. Monthly Rent
$3,510
Monthly Cashflow

Rent − PITIA

$-1,940
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,398

Mortgage (P+I)
$3,944
Cap Rate
0.84%
Cash-on-Cash
-26.14%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$7,923

NOI (Annual)
$6,551
Price-to-Rent

Lower = better for investors

18.5

* 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