351 Beaker Rd

351 Beaker Rd

D

San Marcos, CA 92078

$699,900
NEW — 4d on market

Soft Appraisal Value: $699,700 · 0.0% above estimate

Beds

3

Baths

2.5

Sqft

1,378

Year Built

2026

Days on Market

4

Property Type

Condo

HOA/mo

$500

MLS ID

260006938SD

View on MLS

Description

This new three-story home is host to an inviting open floorplan on the second floor that features convenient access to an outdoor deck, perfect for everyday entertaining. Two bedrooms can be found on the third level, including the luxurious owner’s suite. A two-bay garage completes the home. Element 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. The Hill District is a master-planned community offering three brand-new collections with single-family and attached homes, now selling in San Marcos, CA.

Mortgage Calculator

Est. Monthly Payment

$4,943

Principal & Interest$3,539
Property Tax$700
Insurance$204
HOA$500
%($139,980)
%

Investment Score

4D
Est. Monthly Rent
$3,699
Monthly Cashflow

Rent − PITI − HOA

$-1,244
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,678

Mortgage (P+I)
$3,539
Cap Rate
1.48%
Cash-on-Cash
-22.96%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$7,177

NOI (Annual)
$10,333
Price-to-Rent

Lower = better for investors

15.8

* 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