815 Blackstone Dr

815 Blackstone Dr

D

San Marcos, CA 92078

$898,000

Beds

3

Baths

2.5

Sqft

1,745

Year Built

2021

Days on Market

35

Property Type

Townhouse

HOA/mo

$298

MLS ID

NDP2600530

Description

Better-than-new 3-bedroom end unit in popular Skyhaus at Rancho Tesoso. Lives like a detached home with large wraparound yard and terrific privacy. Premium perimeter lot with PANORAMIC views - arguably one of the best locations in the neighborhood. Great room concept downstairs with open island kitchen. Convenient upstairs laundry room, central air conditioning, attached 2-car garage. Skyhaus is a gated community located on a hilltop surrounded by acres of open space and miles of scenic trails. Skyhaus homeowners enjoy access to a private recreation center with a pool, fire pit, and barbecue pavilion. This rarely available plan is the largest in Skyhaus. One would be hard-pressed to find a better view at this price point! Conveniently located between San Elijo Hills and CSUSM. This home is move-in ready!

Mortgage Calculator

Est. Monthly Payment

$5,999

Principal & Interest$4,541
Property Tax$898
Insurance$262
HOA$298
%($179,600)
%

Investment Score

3D
Est. Monthly Rent

Zillow Rent Zestimate

$3,903
Monthly Cashflow
$-3,742

Mortgage (P+I)
$4,541
Cap Rate
1.07%
Cash-on-Cash
-25.00%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.86
Break-even Rent
$7,333

NOI (Annual)
$9,588
Price-to-Rent

Lower = better for investors

19.2

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator