2802 Faye
1 / 20

2802 Faye

D

San Marcos, CA 92078

$841,900
NEW — 2d

Beds

4

Baths

3.5

Sqft

2,068

Year Built

2025

Days on Market

2

Property Type

Condo

HOA/mo

$374

MLS ID

260012612SD

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

About This Property

This Move-In Ready three-story townhome 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 walk-in closets. Photos or renderings may be of the Model Home and not the actual home.

Mortgage Calculator

Est. Monthly Payment

$5,719

Principal & Interest$4,257
Property Tax$842
Insurance$246
HOA$374
%($168,380)
%

Location

Loading map...

Investment Score

26D
Est. Monthly Rent
$3,789
Monthly Cashflow

Rent − PITIA

$-1,930
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,503

Mortgage (P+I)
$4,257
Cap Rate
1.07%
Cash-on-Cash
-24.97%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$8,338

NOI (Annual)
$9,049
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