402 Lotus Drive
1 / 14

402 Lotus Drive

C

San Marcos, CA 92069

$679,000
NEW — 0d

Beds

2

Baths

2.5

Sqft

1,215

Year Built

2026

Days on Market

0

Property Type

Townhouse

HOA/mo

$310

MLS ID

OC26069739

This property is in San Marcos (92069). View neighborhood stats →

About This Property

Brand new, energy-efficient home available NOW! Corner end unit. Large 2-car garage. Divine package. This open-concept floorplan is perfect for connecting with the family. Families will enjoy the convenience of bedrooms located on the same floor. The end-unit location offers privacy, while the garage storage space offers opportunity for organization. Cielo, in San Marcos, CA, is the place for your carefree SoCal life. Offering stylish townhomes with spacious, open-concept floorplans, chef-inspired kitchens, primary suites with walk-in closets and covered decks. Homeowners will benefit from Cielo's turnkey, move-in ready features such as included Whirlpool® appliances and whole home blinds. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

Mortgage Calculator

Est. Monthly Payment

$4,620

Principal & Interest$3,433
Property Tax$679
Insurance$198
HOA$310
%($135,800)
%

Location

Loading map...

Investment Score

32C
Est. Monthly Rent
$3,061
Monthly Cashflow

Rent − PITIA

$-1,559
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,829

Mortgage (P+I)
$3,433
Cap Rate
1.07%
Cash-on-Cash
-25.00%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$6,735

NOI (Annual)
$7,250
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