587 Beverly Pl
1 / 20

587 Beverly Pl

B

San Marcos, CA 92078

$510,000
NEW — 0d

Soft Appraisal Value: $503,900 · 1.2% above estimate

Beds

2

Baths

1.5

Sqft

1,068

Year Built

1984

Days on Market

0

Property Type

Condo

HOA/mo

$410

MLS ID

NDP2604699

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

Virtual Tour

About This Property

Charming and updated 2-bedroom, 1.5-bath townhome in the desirable Lake Park Terrace community of San Marcos. This light and bright home features an open floor plan, private patio, detached garage plus additional parking space parking, and convenient outdoor laundry. Community amenities include a pool, playground, and beautifully maintained grounds. Ideally located near shopping, dining, parks, schools, CSUSM, and easy access to Hwy 78. A wonderful opportunity to enjoy comfort and convenience in the heart of San Marcos!

Mortgage Calculator

Est. Monthly Payment

$3,648

Principal & Interest$2,579
Property Tax$510
Insurance$149
HOA$410
%($102,000)
%

Location

Loading map...

Investment Score

53B
Est. Monthly Rent
$2,967
Monthly Cashflow

Rent − PITIA

$-681
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,788

Mortgage (P+I)
$2,579
Cap Rate
1.86%
Cash-on-Cash
-21.04%
DSCR

Need ≥ 1.25 for DSCR loan

0.81
Break-even Rent
$5,289

NOI (Annual)
$9,487
Price-to-Rent

Lower = better for investors

14.3

* 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