803 Legacy Drive
1 / 20

803 Legacy Drive

C

San Marcos, CA 92069

$1,225,000
NEW — 0d

Soft Appraisal Value: $1,206,200 · 1.6% above estimate

Beds

5

Baths

3

Sqft

2,815

Year Built

2000

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2606511

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

Virtual Tour

About This Property

Welcome to 803 Legacy Dr, nestled in the sought-after Twin Oaks Estates community of San Marcos. This beautifully appointed 5 bedroom, 3 full bathroom residence offers a thoughtfully designed floor plan with high ceilings, whole house fan and an abundance of natural light throughout. The main level features a bedroom and full bathroom, providing added flexibility for a variety of living arrangements. A main level dedicated laundry room adds everyday practicality, complete with a sink and convenient upstairs laundry chute, while the 3 car garage offers ample parking and storage space.The expansive chef’s kitchen serves as the centerpiece of the home, featuring generous counter space, abundant storage, and an open connection to the main living areas. The family room is enhanced by a cozy fireplace, creating a warm and inviting atmosphere. A formal dining room provides the perfect setting for gatherings, while the overall layout offers a natural and comfortable flow throughout the home. The generously sized primary bedroom offers a comfortable retreat with mountain views, while both upstairs bathrooms feature dual vanities for added convenience and functionality. Out back, the well maintained backyard offers an expansive outdoor living area designed to take full advantage of San Marcos’s year-round climate. The pool-sized lot provides endless potential for entertaining, recreation, or future customization. Twin Oaks Estates is known for its convenient location, established surroundings, and access to the many amenities North County San Diego has to offer.

Mortgage Calculator

Est. Monthly Payment

$7,777

Principal & Interest$6,194
Property Tax$1,225
Insurance$357
%($245,000)
%

Location

Loading map...

Investment Score

18D
Est. Monthly Rent
$5,287
Monthly Cashflow

Rent − PITIA

$-2,489
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,726

Mortgage (P+I)
$6,194
Cap Rate
1.44%
Cash-on-Cash
-23.15%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$11,425

NOI (Annual)
$17,618
Price-to-Rent

Lower = better for investors

19.3

* 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