805 Blackstone Drive
1 / 20

805 Blackstone Drive

B

San Marcos, CA 92078

$833,000
NEW — 1d

Soft Appraisal Value: $822,600 · 1.3% above estimate

Beds

3

Baths

2.5

Sqft

1,389

Year Built

2021

Days on Market

1

Property Type

Townhouse

HOA/mo

$279

MLS ID

NDP2605614

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

Virtual Tour

About This Property

Best location in the gated community of Skyhaus at Rancho Tesoro! This beautifully maintained 3-bedroom, 2.5-bath residence offers breathtaking mountain, open space, sunrise, sunset, and city light views. The modern open-concept floor plan features a spacious kitchen with an island, stainless steel appliances, and stylish finishes throughout. Upgrades include paid solar, custom window treatments, fresh interior paint, tankless water heater, whole-house fan, ceiling fans, and an epoxy-coated garage floor. Built in 2021 and meticulously cared for, this turnkey home is move-in ready. Enjoy easy access to hiking trails, top-rated schools, shopping, dining, major freeways, and California State University San Marcos. Exceptional views, modern upgrades, and an unbeatable location make this a home you won't want to miss!

Mortgage Calculator

Est. Monthly Payment

$5,567

Principal & Interest$4,212
Property Tax$833
Insurance$243
HOA$279
%($166,600)
%

Location

Loading map...

Investment Score

30C
Est. Monthly Rent
$3,830
Monthly Cashflow

Rent − PITIA

$-1,737
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,312

Mortgage (P+I)
$4,212
Cap Rate
1.30%
Cash-on-Cash
-23.86%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$8,132

NOI (Annual)
$10,799
Price-to-Rent

Lower = better for investors

18.1

* 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