905 Estrella Road
1 / 3

905 Estrella Road

D

San Marcos, CA 92078

$739,907

Beds

2

Baths

2

Sqft

1,177

Year Built

2026

Days on Market

8

Property Type

Townhouse

HOA/mo

$372

MLS ID

OC26108170

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

About This Property

Seller is offering a 3/2/1 Buydown - Rates as low as 2.99% for the first year! Solar included in the listed price. 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 or evening wind-downs with friends. Homes are zoned for La Mirada Academy Tk-8th and San Marcos High School.

Mortgage Calculator

Est. Monthly Payment

$5,069

Principal & Interest$3,741
Property Tax$740
Insurance$216
HOA$372
%($147,981)
%

Location

Loading map...

Investment Score

24D
Est. Monthly Rent
$3,102
Monthly Cashflow

Rent − PITIA

$-1,967
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,297

Mortgage (P+I)
$3,741
Cap Rate
0.72%
Cash-on-Cash
-26.74%
DSCR

Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$7,384

NOI (Annual)
$5,329
Price-to-Rent

Lower = better for investors

19.9

* 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