602 Lotus Drive
1 / 2

602 Lotus Drive

D

San Marcos, CA 92069

$692,300
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

OC26087834

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

About This Property

Brand new, energy-efficient home! 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

$4,705

Principal & Interest$3,501
Property Tax$692
Insurance$202
HOA$310
%($138,460)
%

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$2,792
Monthly Cashflow

Rent − PITIA

$-1,913
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,132

Mortgage (P+I)
$3,501
Cap Rate
0.64%
Cash-on-Cash
-27.14%
DSCR

Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$6,860

NOI (Annual)
$4,423
Price-to-Rent

Lower = better for investors

20.7

* 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