350 Beaker Road

350 Beaker Road

D

San Marcos, CA 92078

$940,900

Soft Appraisal Value: $939,200 · 0.2% above estimate

Beds

3

Baths

2.5

Sqft

1,915

Year Built

2025

Days on Market

81

Property Type

Condo

HOA/mo

$543

MLS ID

2601110SD

Description

This home is ready for your move-in and already has upgraded flooring and backsplashes installed. This three-story home is host to an inviting open-concept layout on the first floor, perfect for everyday entertaining and multi-tasking. Three bedrooms surround a convenient loft on the second floor, including the luxurious owner’s suite. A bonus room can be found on the third floor, offering a versatile space ready to be transformed to meet the needs of the home. 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. Photos or renderings may be of the Model Home and not the actual home.

Mortgage Calculator

Est. Monthly Payment

$6,516

Principal & Interest$4,758
Property Tax$941
Insurance$274
HOA$543
%($188,180)
%

Investment Score

3D
Est. Monthly Rent
$4,304
Monthly Cashflow

Rent − PITIA

$-2,212
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,986

Mortgage (P+I)
$4,758
Cap Rate
0.98%
Cash-on-Cash
-25.42%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$9,480

NOI (Annual)
$9,265
Price-to-Rent

Lower = better for investors

18.2

* 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