← Back to listings
340 Beaker Road San Marcos

340 Beaker Road San Marcos

D

San Marcos, CA 92078

$852,900

Beds

3

Baths

2.5

Sqft

1,615

Year Built

2025

Days on Market

99

Property Type

Condominium

HOA/mo

None

MLS ID

250043477SD

🏠 Virtual TourView on MLS

Investment Score

3D

Quick Analysis

Est. Monthly Rent

Algorithm estimate

$3,140
Monthly Cashflow
-$4,218
Mortgage (P+I)
$4,539
Cap Rate
0.85%
Cash-on-Cash
-29.68%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$7,107

* Assumes 20% down, 7% rate, 30yr. Rent is estimated.

Get Expert AnalysisOpen Calculator