2703 Faye Drive
1 / 16

2703 Faye Drive

A

San Marcos, CA 92078

$739,900
NEW — 7d

Soft Appraisal Value: $739,400 · 0.1% above estimate

Beds

4

Baths

3

Sqft

1,704

Year Built

2026

Days on Market

7

Property Type

Condo

HOA/mo

$374

MLS ID

260015086SD

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

Virtual Tour

About This Property

This home is a three-story townhome that now includes backsplashes and flooring 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

$5,071

Principal & Interest$3,741
Property Tax$740
Insurance$216
HOA$374
%($147,980)
%

Location

Loading map...

Investment Score

56B
Est. Monthly Rent
$4,470
Monthly Cashflow

Rent − PITIA

$-601
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,246

Mortgage (P+I)
$3,741
Cap Rate
2.43%
Cash-on-Cash
-18.21%
DSCR

Need ≥ 1.25 for DSCR loan

0.88
Break-even Rent
$7,387

NOI (Annual)
$17,945
Price-to-Rent

Lower = better for investors

13.8

* 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