350 Beaker Road San Marcos
DSan Marcos, CA 92078
$937,900
Beds
3
Baths
2.5
Sqft
1,915
Year Built
2025
Days on Market
29
Property Type
Condominium
HOA/mo
None
MLS ID
2601110SD
Investment Score
4D
Quick Analysis
Est. Monthly Rent
$3,723Algorithm estimate
Monthly Cashflow
-$4,431Mortgage (P+I)
$4,992Cap Rate
1.12%Cash-on-Cash
-28.35%DSCR
0.75Need ≥ 1.25 for DSCR loan
Break-even Rent
$7,856* Assumes 20% down, 7% rate, 30yr. Rent is estimated.
Get Expert AnalysisOpen Calculator