403 Lotus Drive
1 / 13

403 Lotus Drive

B

San Marcos, CA 92069

$742,200
NEW — 0d

Beds

3

Baths

3

Sqft

1,497

Year Built

2026

Days on Market

0

Property Type

Townhouse

HOA/mo

$310

MLS ID

OC26122512

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

About This Property

Brand new, energy-efficient home available! Homeowners will love the open-concept floorplan, spacious primary suite with walk-in closet and main floor bedroom perfect for a guest room or home office. Large storage room provides great options for sporting equipment, holiday decor, and travel items. 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

$5,022

Principal & Interest$3,753
Property Tax$742
Insurance$216
HOA$310
%($148,440)
%

Location

Loading map...

Investment Score

41C
Est. Monthly Rent
$3,775
Monthly Cashflow

Rent − PITIA

$-1,246
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,733

Mortgage (P+I)
$3,753
Cap Rate
1.65%
Cash-on-Cash
-22.09%
DSCR

Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$7,324

NOI (Annual)
$12,241
Price-to-Rent

Lower = better for investors

16.4

* 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