350 Beaker Road

350 Beaker Road

D

San Marcos, CA 92078

$937,900

Beds

3

Baths

2.5

Sqft

1,915

Year Built

2025

Days on Market

36

Property Type

Condo

HOA/mo

$543

MLS ID

2601110SD

Description

This new 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

$6,497

Principal & Interest$4,743
Property Tax$938
Insurance$274
HOA$543
%($187,580)
%

Investment Score

3D
Est. Monthly Rent

HUD Fair Market Rent

$4,330
Monthly Cashflow
$-3,945

Mortgage (P+I)
$4,743
Cap Rate
1.02%
Cash-on-Cash
-25.24%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.91
Break-even Rent
$7,929

NOI (Annual)
$9,571
Price-to-Rent

Lower = better for investors

18.1

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

Get Expert AnalysisOpen Full Calculator