362 Beaker Road
1 / 19

362 Beaker Road

C

San Marcos, CA 92078

$855,900
NEW — 1d

Beds

3

Baths

2.5

Sqft

1,615

Year Built

2026

Days on Market

1

Property Type

Condo

HOA/mo

$515

MLS ID

260014073SD

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

About This Property

This new two-story features a spacious and modern layout with an open-concept layout on the first floor, and a two-bay garage offers ample storage and convenience. Upstairs are three bedrooms, including the luxurious owner’s suite with an en-suite bathroom and walk-in closet. 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.

Mortgage Calculator

Est. Monthly Payment

$5,948

Principal & Interest$4,328
Property Tax$856
Insurance$250
HOA$515
%($171,180)
%

Location

Loading map...

Investment Score

19D
Est. Monthly Rent
$3,679
Monthly Cashflow

Rent − PITIA

$-2,270
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,829

Mortgage (P+I)
$4,328
Cap Rate
0.70%
Cash-on-Cash
-26.84%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$8,652

NOI (Annual)
$5,984
Price-to-Rent

Lower = better for investors

19.4

* 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