2511 Faye Drive
1 / 18

2511 Faye Drive

D

San Marcos, CA 92078

$766,900
NEW — 2d

Beds

4

Baths

3

Sqft

1,704

Year Built

2026

Days on Market

2

Property Type

Condo

HOA/mo

$374

MLS ID

260012611SD

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

About This Property

This Move-In Ready home is a three-story townhome and is host to a convenient bedroom on the first floor, perfectly used as a home office, fitness area or guest suite. An open-concept floorplan shares the second floor with an additional bedroom, and a nearby deck offers outdoor entertaining and leisure. Two additional bedrooms make up the third floor, including the owner’s suite with a full bathroom and walk-in closet. Brix is a new community offering brand-new attached homes, now selling in San Marcos, CA. Photos or renderings may be of the Model Home and not the actual home.

Mortgage Calculator

Est. Monthly Payment

$5,242

Principal & Interest$3,878
Property Tax$767
Insurance$224
HOA$374
%($153,380)
%

Location

Loading map...

Investment Score

28D
Est. Monthly Rent
$3,451
Monthly Cashflow

Rent − PITIA

$-1,792
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,225

Mortgage (P+I)
$3,878
Cap Rate
1.02%
Cash-on-Cash
-25.23%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$7,639

NOI (Annual)
$7,839
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