2907 Faye Drive

2907 Faye Drive

D

San Marcos, CA 92078

$664,900
NEW — 1d on market

Beds

2

Baths

2.5

Sqft

1,193

Year Built

2026

Days on Market

1

Property Type

Condo

HOA/mo

$374

MLS ID

260003979SD

Description

This new three-story townhome offers ample room to live and grow. A versatile flex space on the first level is perfectly used as a home office, fitness area or guest suite. The main living area can be found on the second floor among an open-concept layout, complete with deck access for premier entertaining. Both bedrooms are located on the third floor, including the luxurious owner’s suite with a full bathroom and dual sinks. Brix is a new community offering brand-new attached homes, now selling in San Marcos, CA.

Mortgage Calculator

Est. Monthly Payment

$4,595

Principal & Interest$3,362
Property Tax$665
Insurance$194
HOA$374
%($132,980)
%

Investment Score

4D
Est. Monthly Rent

HUD Fair Market Rent

$3,240
Monthly Cashflow
$-2,654

Mortgage (P+I)
$3,362
Cap Rate
1.28%
Cash-on-Cash
-23.95%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.96
Break-even Rent
$5,635

NOI (Annual)
$8,494
Price-to-Rent

Lower = better for investors

17.1

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator