765 Avenida Abeja
1 / 20

765 Avenida Abeja

C

San Marcos, CA 92069

$1,199,000

Soft Appraisal Value: $1,180,500 · 1.6% above estimate

Beds

4

Baths

2.5

Sqft

2,497

Year Built

2003

Days on Market

12

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2605800

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

Virtual Tour

About This Property

Highly desirable Santa Fe Hills location! This spacious 4-bedroom, 2.5-bath home offers 2,497 sq ft plus a versatile loft. Enjoy indoor-outdoor living with a large entertainer’s backyard complete with covered patios, low-maintenance landscaping, and a storage shed. Interior highlights include an oversized living room with bar, bright kitchen cabinets, quartz counters, and stainless steel appliances. Upstairs you’ll find a spacious primary suite with walk-in closets, laundry room, and flexible loft space to fit your lifestyle needs. Located in desirable Santa Fe Hills Community. The home is walking distance to many local parks, award winning elementary school, Las Posas Community park with pool, tennis courts, ball fields, playgrounds. Miles of hiking and jogging trails. No HOA fees! Seller to select services. Room dimensions & square footage are approximate, per builder & assessor's record.

Mortgage Calculator

Est. Monthly Payment

$7,612

Principal & Interest$6,063
Property Tax$1,199
Insurance$350
%($239,800)
%

Location

Loading map...

Investment Score

12D
Est. Monthly Rent
$4,751
Monthly Cashflow

Rent − PITIA

$-2,861
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,953

Mortgage (P+I)
$6,063
Cap Rate
1.11%
Cash-on-Cash
-24.78%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$11,183

NOI (Annual)
$13,321
Price-to-Rent

Lower = better for investors

21.0

* 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