913 Estrella Road
1 / 6

913 Estrella Road

D

San Marcos, CA 92078

$773,649
NEW — 0d

Beds

2

Baths

2.5

Sqft

1,425

Year Built

2026

Days on Market

0

Property Type

Townhouse

HOA/mo

$372

MLS ID

OC26099035

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

About This Property

New Homes Now Selling**Zoned for San Marcos High School**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.This is living designed for how you actually live today. Work from home? Entertain friends? Just need space to breathe? Paloma's got you covered with thoughtful layouts that flex with your lifestyle. Whether you choose a townhome or flat, you'll find the perfect balance of style and comfort.

Mortgage Calculator

Est. Monthly Payment

$5,283

Principal & Interest$3,912
Property Tax$774
Insurance$226
HOA$372
%($154,730)
%

Location

Loading map...

Investment Score

21D
Est. Monthly Rent
$3,113
Monthly Cashflow

Rent − PITIA

$-2,171
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,531

Mortgage (P+I)
$3,912
Cap Rate
0.59%
Cash-on-Cash
-27.39%
DSCR

Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$7,699

NOI (Annual)
$4,568
Price-to-Rent

Lower = better for investors

20.7

* 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