340 Beaker Road

340 Beaker Road

D

San Marcos, CA 92078

$855,900

Soft Appraisal Value: $854,700 · 0.1% above estimate

Beds

3

Baths

2.5

Sqft

1,615

Year Built

2025

Days on Market

151

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

$5,976

Principal & Interest$4,328
Property Tax$856
Insurance$250
HOA$543
%($171,180)
%

Investment Score

3D
Est. Monthly Rent
$4,057
Monthly Cashflow

Rent − PITIA

$-1,920
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,566

Mortgage (P+I)
$4,328
Cap Rate
1.07%
Cash-on-Cash
-25.00%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$8,688

NOI (Annual)
$9,141
Price-to-Rent

Lower = better for investors

17.6

* 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