2705 Faye Drive

2705 Faye Drive

C

San Marcos, CA 92078

$759,900
NEW — 1d

Beds

4

Baths

4

Sqft

1,826

Year Built

2026

Days on Market

1

Property Type

Condo

HOA/mo

$381

MLS ID

260017301SD

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

About This Property

This three-story townhome, ready for a quick move-in, features a convenient bedroom with an en-suite bathroom on the first floor, perfect as a guest suite or home office. The main living area is located on the second floor among an open-concept floorplan with access to a deck for outdoor entertaining. Three additional bedrooms can be found on the third floor, including the lavish owner's suite with a spa-inspired bathroom and dual walk-in closets.

Mortgage Calculator

Est. Monthly Payment

$5,205

Principal & Interest$3,842
Property Tax$760
Insurance$222
HOA$381
%($151,980)
%

Investment Score

28D
Est. Monthly Rent
$3,420
Monthly Cashflow

Rent − PITIA

$-1,785
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,205

Mortgage (P+I)
$3,842
Cap Rate
1.01%
Cash-on-Cash
-25.31%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$7,583

NOI (Annual)
$7,647
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