903 Estrella Road
1 / 6

903 Estrella Road

C

San Marcos, CA 92078

$788,900

Beds

3

Baths

2.5

Sqft

1,686

Year Built

2026

Days on Market

45

Property Type

Townhouse

HOA/mo

$372

MLS ID

OC26101560

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

About This Property

New Price Reduction and Special Builder Financing with designated lender, U.S. Bank!!!Designer selected upgrades at no cost to Buyer!! Homes complete with Quartz countertops • full kitchen backsplash • Tiled Shower in Primary Bath • Luxury Vinyl Plank Flooring • Recessed Lighting Throughout • Car Charger outlet **Solar is included at no extra cost to Buyer. SOLAR OWNED, no Lease!Paloma by California Pacific Homes brings a new energy to San Marcos with stylish townhomes and flats designed for the way you live. Think bright, open spaces that flow naturally. Sunny gourmet kitchens where you'll want to linger. Cozy decks perfect for morning coffee. Come view these highly upgraded, move-in ready home!

Mortgage Calculator

Est. Monthly Payment

$5,380

Principal & Interest$3,989
Property Tax$789
Insurance$230
HOA$372
%($157,780)
%

Location

Loading map...

Investment Score

27D
Est. Monthly Rent
$3,550
Monthly Cashflow

Rent − PITIA

$-1,830
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,304

Mortgage (P+I)
$3,989
Cap Rate
1.04%
Cash-on-Cash
-25.13%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$7,841

NOI (Annual)
$8,222
Price-to-Rent

Lower = better for investors

18.5

* 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