2661 Shadowbrook Way

2661 Shadowbrook Way

C

San Marcos, CA 92078

$1,799,900
NEW — 1d

Soft Appraisal Value: $1,764,800 · 2.0% above estimate

Beds

5

Baths

4.5

Sqft

3,755

Year Built

2005

Days on Market

1

Property Type

Single Family

HOA/mo

$100

MLS ID

260017407SD

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

About This Property

Gorgeous home in the highly desirable Old Creek Ranch community, ideally located on the border of Carlsbad and San Elijo Hills. This spacious residence features 5 bedrooms + office and 4.5 bathrooms, including a first-floor bedroom with an en-suite bath and a private upstairs junior suite. The open-concept floor plan offers soaring ceilings, abundant natural light, beautiful flooring, plantation shutters, and a gourmet kitchen with granite countertops, stainless steel appliances, a large center island, and a walk-in pantry. The luxurious primary suite features a spa-inspired bath with dual walk-in closets, a soaking tub, and separate shower. Enjoy a private, beautifully landscaped backyard with peaceful hillside views. Additional highlights include solar and home gym. Just minutes from the beach, top-rated schools, parks, hiking trails, shopping, and dining, this turn-key home offers the perfect combination of comfort, convenience, and location.

Mortgage Calculator

Est. Monthly Payment

$11,526

Principal & Interest$9,101
Property Tax$1,800
Insurance$525
HOA$100
%($359,980)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$6,494
Monthly Cashflow

Rent − PITIA

$-5,032
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,026

Mortgage (P+I)
$9,101
Cap Rate
0.72%
Cash-on-Cash
-26.75%
DSCR

Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$16,917

NOI (Annual)
$12,907
Price-to-Rent

Lower = better for investors

23.1

* 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