3107 Faye Drive

3107 Faye Drive

B

San Marcos, CA 92078

$649,900
NEW — 1d

Beds

2

Baths

3

Sqft

1,193

Year Built

2026

Days on Market

1

Property Type

Condo

HOA/mo

$381

MLS ID

260017326SD

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

About This Property

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

$4,507

Principal & Interest$3,286
Property Tax$650
Insurance$190
HOA$381
%($129,980)
%

Investment Score

36C
Est. Monthly Rent
$3,135
Monthly Cashflow

Rent − PITIA

$-1,372
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,635

Mortgage (P+I)
$3,286
Cap Rate
1.20%
Cash-on-Cash
-24.32%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$6,557

NOI (Annual)
$7,818
Price-to-Rent

Lower = better for investors

17.3

* 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