372 Beaker Road
1 / 20

372 Beaker Road

C

San Marcos, CA 92078

$940,900
NEW — 1d

Soft Appraisal Value: $921,700 · 2.1% above estimate

Beds

3

Baths

2.5

Sqft

1,915

Year Built

2025

Days on Market

1

Property Type

Condo

HOA/mo

$515

MLS ID

260014070SD

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

About This Property

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. Photos or renderings may be of the Model Home and not the actual 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

$6,488

Principal & Interest$4,758
Property Tax$941
Insurance$274
HOA$515
%($188,180)
%

Location

Loading map...

Investment Score

28D
Est. Monthly Rent
$4,662
Monthly Cashflow

Rent − PITIA

$-1,826
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,682

Mortgage (P+I)
$4,758
Cap Rate
1.37%
Cash-on-Cash
-23.48%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$9,444

NOI (Annual)
$12,909
Price-to-Rent

Lower = better for investors

16.8

* 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