340 Beaker Road

340 Beaker Road

D

San Marcos, CA 92078

$852,900

Beds

3

Baths

2.5

Sqft

1,615

Year Built

2025

Days on Market

106

Property Type

Condo

HOA/mo

$543

MLS ID

250043477SD

Description

This home is ready for a quick Move-In and has backsplashes and Upgraded flooring already installed. It is a new two-story that 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, now has upgraded flooring and the kitchen backsplash installed. 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

$5,957

Principal & Interest$4,313
Property Tax$853
Insurance$249
HOA$543
%($170,580)
%

Investment Score

4D
Est. Monthly Rent

HUD Fair Market Rent

$4,330
Monthly Cashflow
$-3,334

Mortgage (P+I)
$4,313
Cap Rate
1.38%
Cash-on-Cash
-23.46%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.00
Break-even Rent
$7,318

NOI (Annual)
$11,741
Price-to-Rent

Lower = better for investors

16.4

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator