479 Camino Verde

479 Camino Verde

D

San Marcos, CA 92078

$1,050,000
NEW — 3d on market

Beds

4

Baths

3

Sqft

2,259

Year Built

2002

Days on Market

3

Property Type

Single Family

HOA/mo

$170

MLS ID

260007737SD

View on MLS

Description

Rare opportunity to own a 4 bedroom, 3 bath dream home in the highly sought-after gated community of Belleza in San Marcos. This bright and airy residence features a spacious open floor plan filled with natural light, fresh paint, new hardware, and thoughtful upgrades throughout. A full bedroom and bath on the main level make it ideal for guests or multigenerational living. Upstairs, the expansive primary suite provides a peaceful retreat, complete with a versatile loft—perfect for a home office, playroom, or additional lounge area. The home also offers dual garages, providing plenty of parking and extra storage. This SMART home is equipped with a new tankless water heater, a high-end energy-efficient HVAC system, and a Tesla charger, offering modern convenience, comfort, and sustainability. Step outside to a private outdoor space, perfect for entertaining or relaxing, and enjoy access to Belleza’s private community park. Conveniently located near top-rated schools, Cal State San Marcos, the Coaster station, and just minutes to shopping, dining, Starbucks, and Highway 78—this home blends comfort, location, and lifestyle in one incredible package. Don’t miss this one!

Mortgage Calculator

Est. Monthly Payment

$6,836

Principal & Interest$5,309
Property Tax$1,050
Insurance$306
HOA$170
%($210,000)
%

Investment Score

4D
Est. Monthly Rent
$4,675
Monthly Cashflow

Rent − PITIA

$-2,160
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,111

Mortgage (P+I)
$5,309
Cap Rate
1.37%
Cash-on-Cash
-23.49%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$10,013

NOI (Annual)
$14,385
Price-to-Rent

Lower = better for investors

18.7

* 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