998 Woodhaven
1 / 20

998 Woodhaven

D

San Marcos, CA 92069

$1,745,000
NEW — 1d on market

Beds

4

Baths

3.5

Sqft

2,926

Year Built

2024

Days on Market

1

Property Type

Single Family

HOA/mo

$219

MLS ID

260009126SD

This property is in San Marcos (92069). View neighborhood stats →

About This Property

Tucked at the end of a quiet cul-de-sac, 998 Woodhaven is a stunning former model home built in 2024, offering exceptional privacy with no neighbors on one side. Featuring over $170,000 in builder upgrades, this home showcases high-end finishes and thoughtful design throughout. The chef’s kitchen is equipped with Sub-Zero refrigeration including a built-in refrigerator and wine fridge, plus a WOLF 6-burner gas range with microwave and hood, COVE dishwasher, and soft-close cabinetry. Additional upgrades include marble countertops in the laundry and bathrooms, upgraded tile and wall finishes, enhanced fixtures, upgraded wardrobe doors, LED recessed lighting, and a maple stair rail system. The flexible floor plan offers a first-floor bedroom with en-suite bath, ideal for guests or multigenerational living, plus an upstairs loft for additional living or workspace. Oversized sliding glass doors create seamless indoor-outdoor living, opening to a low-maintenance backyard with mountain views and peaceful surroundings. Owned solar installed at build. Located near hiking trails, shopping, dining, Kaiser, and within a highly regarded school district, this home offers the perfect blend of privacy, convenience, and lifestyle.

Mortgage Calculator

Est. Monthly Payment

$11,297

Principal & Interest$8,824
Property Tax$1,745
Insurance$509
HOA$219
%($349,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,506
Monthly Cashflow

Rent − PITIA

$-6,791
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,281

Mortgage (P+I)
$8,824
Cap Rate
-0.31%
Cash-on-Cash
-31.91%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.40
Break-even Rent
$16,560

NOI (Annual)
$-5,491
Price-to-Rent

Lower = better for investors

32.3

* 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