561 Chesterfield Circle
1 / 20

561 Chesterfield Circle

D

San Marcos, CA 92069

$1,174,900

Soft Appraisal Value: $1,174,700 · 0.0% above estimate

Beds

4

Baths

3

Sqft

2,296

Year Built

2000

Days on Market

155

Property Type

Single Family

HOA/mo

$75

MLS ID

NDP2511485

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

Virtual Tour

About This Property

Your private oasis awaits in the heart of Twin Oaks Valley Ranch! Escape the everyday in this stunning "Staycation" masterpiece. Designed for those who love to entertain, the backyard is a true showstopper featuring a sparkling pool with a tranquil waterfall, a soothing spa, and a cozy firepit for starlit evenings. The fully-equipped outdoor kitchen and covered patio transform your yard into a year-round retreat. Inside, modern elegance meets functional design. From the chef's kitchen, boasting granite countertops and a prep island to the expansive primary suite with its 4-piece bath and walk-in closet, every inch of this 4+ bedroom home exudes comfort. The flexible floor plan includes a bonus loft and a creative garage conversion currently used as a gym and separate bedroom. Enjoy the benefits of leased solar and community amenities surrounded by scenic foothills and championship golf course.

Mortgage Calculator

Est. Monthly Payment

$7,534

Principal & Interest$5,941
Property Tax$1,175
Insurance$343
HOA$75
%($234,980)
%

Location

Loading map...

Investment Score

23D
Est. Monthly Rent
$5,352
Monthly Cashflow

Rent − PITIA

$-2,182
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,392

Mortgage (P+I)
$5,941
Cap Rate
1.58%
Cash-on-Cash
-22.43%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$11,056

NOI (Annual)
$18,589
Price-to-Rent

Lower = better for investors

18.3

* 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