279 Trilogy Street
1 / 20

279 Trilogy Street

C

San Marcos, CA 92078

$689,000

Soft Appraisal Value: $679,300 · 1.4% above estimate

Beds

2

Baths

2

Sqft

1,027

Year Built

2004

Days on Market

9

Property Type

Townhouse

HOA/mo

$305

MLS ID

NDP2604632

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

Virtual Tour

About This Property

Tucked within the serene, gated community of Campana at Rancho Coronado, this beautifully updated townhome offers a peaceful retreat surrounded by the rolling hills of San Marcos. From the moment you step inside, you’re welcomed by an airy open living space filled with natural light pouring through large windows, creating a warm and inviting atmosphere. The living room centers around a cozy fireplace, perfect for relaxing evenings at home, while the adjoining dining area opens to a private balcony ideal for morning coffee or unwinding at sunset. The kitchen flows seamlessly into the main living space, making everyday living and entertaining feel effortless. The spacious primary suite provides a calming escape with its ensuite bathroom featuring double sinks and a tub/shower combination. A comfortable guest bedroom and additional full bathroom offer flexibility for visitors, a home office, or growing needs. Additional conveniences include an attached single-car garage and access to the community’s resort-style amenities, including a sparkling pool and spa, playground, and secure gated entry. Ideally located close to freeway access, shopping, restaurants, and California State University San Marcos, this home blends comfort, convenience, and peaceful community living.

Mortgage Calculator

Est. Monthly Payment

$4,679

Principal & Interest$3,484
Property Tax$689
Insurance$201
HOA$305
%($137,800)
%

Location

Loading map...

Investment Score

30C
Est. Monthly Rent
$3,008
Monthly Cashflow

Rent − PITIA

$-1,671
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,937

Mortgage (P+I)
$3,484
Cap Rate
0.95%
Cash-on-Cash
-25.58%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$6,822

NOI (Annual)
$6,564
Price-to-Rent

Lower = better for investors

19.1

* 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