353 Beaker Rd
1 / 12

353 Beaker Rd

C

San Marcos, CA 92078

$724,900
NEW — 1d

Soft Appraisal Value: $724,600 · 0.0% above estimate

Beds

3

Baths

2.5

Sqft

1,378

Year Built

2026

Days on Market

1

Property Type

Condo

HOA/mo

$515

MLS ID

260010330SD

This property is in San Marcos (92078). View neighborhood stats →

About This Property

This new three-story home has upgraded flooring and backsplash already installed and is ready for your quick move-in. It hosts 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. This new three-story home has upgraded flooring and backsplash already installed and is ready for your quick move-in. It hosts 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.

Mortgage Calculator

Est. Monthly Payment

$5,117

Principal & Interest$3,665
Property Tax$725
Insurance$211
HOA$515
%($144,980)
%

Location

Loading map...

Investment Score

30C
Est. Monthly Rent
$3,501
Monthly Cashflow

Rent − PITIA

$-1,615
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,025

Mortgage (P+I)
$3,665
Cap Rate
1.06%
Cash-on-Cash
-25.04%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$7,429

NOI (Annual)
$7,689
Price-to-Rent

Lower = better for investors

17.3

* 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