909 San Pablo Drive
1 / 20

909 San Pablo Drive

D

San Marcos, CA 92078

$1,579,900
NEW — 2d

Soft Appraisal Value: $1,543,900 · 2.3% above estimate

Beds

3

Baths

3

Sqft

1,766

Year Built

1965

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2604342

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

Virtual Tour

About This Property

Welcome to this completely remodeled 3 bedroom/ 3 full bathroom golf course home featuring two primary bedrooms, each with a private ensuite. NO HOA. Not 55+. This home has a brand new composition shingle roof. A custom courtyard with fire pit sets the tone, leading to a beautiful front door entry and spacious foyer. Inside, enjoy all-new windows, an upgraded custom kitchen with a 9-foot island, 36-inch commercial-grade gas stove, pot filler, and a light oak shaker-style cabinetry. The main primary suite offers a sliding door to the patio with fairway views, plus a spa-inspired bathroom with dual vanities, a makeup counter, and an oversized wet room with soaking tub. An additional full hallway bathroom serves the private third bedroom, which also enjoys golf course views. With a large backyard overlooking the fairway, this home blends modern luxury with peaceful golf course living.

Mortgage Calculator

Est. Monthly Payment

$10,030

Principal & Interest$7,989
Property Tax$1,580
Insurance$461
%($315,980)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,552
Monthly Cashflow

Rent − PITIA

$-6,478
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,611

Mortgage (P+I)
$7,989
Cap Rate
-0.47%
Cash-on-Cash
-32.70%
DSCR

Need ≥ 1.25 for DSCR loan

0.35
Break-even Rent
$14,735

NOI (Annual)
$-7,469
Price-to-Rent

Lower = better for investors

37.1

* 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