403 Almond Rd
1 / 20

403 Almond Rd

C

San Marcos, CA 92078

$599,000
NEW — 2d

Soft Appraisal Value: $594,400 · 0.8% above estimate

Beds

2

Baths

2.5

Sqft

879

Year Built

2004

Days on Market

2

Property Type

Condo

HOA/mo

$126

MLS ID

PTP2603849

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

Virtual Tour

About This Property

Welcome to the gated and beautiful Corte Bella community. Enjoy resort-style amenities paired with luxury finishes in the home, all with an HOA of under $300 per month!! This fully-upgraded residence features a highly desirable dual-primary suite layout, complemented by an additional half bath on the main living level for guests and everyday convenience. High ceilings and an oversized patio slider flood the home with natural light, enhancing the bright, airy, and luxurious feel throughout. Storage has been thoughtfully maximized at every turn, from the floor-to-ceiling kitchen cabinetry to the meticulously optimized garage storage setup. Every detail has been carefully designed, from the custom closet doors to the designer ceiling light fixtures, creating an elevated living experience that instantly feels like home. The location is equally exceptional. Residents enjoy resort-style HOA amenities including a pool, clubhouse, BBQ area, dog park, and playground. Outdoor enthusiasts will appreciate being surrounded by scenic hiking and biking trails, with nearby connections to Ridgeline Trailhead, Double Peak Park, Discovery Lake, Rancho Tesoro Park, and South Lake Park. Truly enjoy the very best of North County living.

Mortgage Calculator

Est. Monthly Payment

$3,929

Principal & Interest$3,029
Property Tax$599
Insurance$175
HOA$126
%($119,800)
%

Location

Loading map...

Investment Score

42C
Est. Monthly Rent
$2,737
Monthly Cashflow

Rent − PITIA

$-1,192
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,321

Mortgage (P+I)
$3,029
Cap Rate
1.42%
Cash-on-Cash
-23.24%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$5,751

NOI (Annual)
$8,500
Price-to-Rent

Lower = better for investors

18.2

* 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