324 Beaker Road

324 Beaker Road

D

San Marcos, CA 92078

$839,900
NEW — 4d on market

Soft Appraisal Value: $837,900 · 0.2% above estimate

Beds

3

Baths

2.5

Sqft

1,615

Year Built

2026

Days on Market

4

Property Type

Condo

HOA/mo

$525

MLS ID

260006934SD

View on MLS

Description

This new two-story features a spacious and modern layout with an open-concept layout on the first floor, and a two-bay garage offers ample storage and convenience. Upstairs are three bedrooms, including the luxurious owner’s suite with an en-suite bathroom and walk-in closet. Radius is a new collection of attached homes now selling at the master-planned community of The Hill District in San Marcos, CA. Homeowners will enjoy access to great future amenities, such as a recreation center, sparkling swimming pool, parks and trails. It also enjoys a great north county location close to freeways for easy commutes, local shops, eateries and entertainment.

Mortgage Calculator

Est. Monthly Payment

$5,857

Principal & Interest$4,247
Property Tax$840
Insurance$245
HOA$525
%($167,980)
%

Investment Score

3D
Est. Monthly Rent
$4,056
Monthly Cashflow

Rent − PITI − HOA

$-1,801
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,434

Mortgage (P+I)
$4,247
Cap Rate
1.16%
Cash-on-Cash
-24.53%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$8,515

NOI (Annual)
$9,760
Price-to-Rent

Lower = better for investors

17.3

* 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