← Back to listings
603 Beverly Pl San Marcos

603 Beverly Pl San Marcos

D

San Marcos, CA 92078

$544,500

Beds

2

Baths

1.5

Sqft

1,068

Year Built

1984

Days on Market

8

Property Type

Condominium

HOA/mo

None

MLS ID

IG26025299

View on MLS

Investment Score

2D

Quick Analysis

Est. Monthly Rent

Algorithm estimate

$1,826
Monthly Cashflow
-$2,831
Mortgage (P+I)
$2,898
Cap Rate
0.55%
Cash-on-Cash
-31.19%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$4,511

* Assumes 20% down, 7% rate, 30yr. Rent is estimated.

Get Expert AnalysisOpen Calculator