743 Costa Del Sur
1 / 20

743 Costa Del Sur

C

San Marcos, CA 92078

$2,450,000
NEW — 0d

Soft Appraisal Value: $2,374,700 · 3.2% above estimate

Beds

5

Baths

4.5

Sqft

3,672

Year Built

2012

Days on Market

0

Property Type

Single Family

HOA/mo

$90

MLS ID

NDP2606273

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

Virtual Tour

About This Property

PANORAMIC GORGEOUS VIEWS, FULLY OWNED SOLAR, DOWNSTAIRS BED + BATH! Best serene cul-de-sac location overlooking an unbelievable ocean and panoramic view. Enjoy the southwest breeze and the peaceful sounds of birds chirping in your very own private garden with the most luscious landscaping including plumerias, orchid trees, trumpet vines, and roses, olive, peach, lemon, tangerine, apple, lime, pineapple kumquat, and pomegranate trees. Watch the most beautiful sunsets from the comfort of your outdoor above ground jacuzzi or from the extra large upstairs deck that expands across the entire backyard. The indoor outdoor living space is equipped with a full outdoor kitchen and barbecue as well as a built-in pizza oven. This home lives like an Italian villa with the most incredible natural light and elegant touches throughout. Upgrades include gorgeous wood floors, a bright and airy kitchen with stainless steel appliances, granite countertops, built-in refrigerator, commercial-style range and exhaust hood and farmhouse sink, dual pane windows, downstairs bed and bath with french doors to the backyard, 26 solar panels, fire sprinklers, whole house alarm system, outdoor security cameras, ring doorbell, custom tile work on the exterior stucco, most rooms complete with crystal chandeliers, custom drapery, basswood plantation shutters, all new vinyl fencing, full house filtration system, stunning tile powder room, 3 car epoxy garage, drip system irrigation, and surround sound media system. A true entertainers dream with one of the longest driveways in the neighborhood with the ability to park 8 cars. Bella Vista of San Elijo Hills offers great access to hiking trails, parks and VERY LOW HOA AND MELLO ROOS!! Top Rated Double Peak School.

Mortgage Calculator

Est. Monthly Payment

$15,643

Principal & Interest$12,389
Property Tax$2,450
Insurance$715
HOA$90
%($490,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$7,636
Monthly Cashflow

Rent − PITIA

$-8,008
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,805

Mortgage (P+I)
$12,389
Cap Rate
0.29%
Cash-on-Cash
-28.91%
DSCR

Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$22,968

NOI (Annual)
$6,997
Price-to-Rent

Lower = better for investors

26.7

* 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