← Back to listings
626 Beverly Place

626 Beverly Place

D

San Marcos, CA 92078

$539,900

Beds

2

Baths

1.5

Sqft

1,060

Year Built

1984

Days on Market

21

Property Type

Condominium

HOA/mo

None

MLS ID

NDP2600610

🏠 Virtual TourView on MLS

Investment Score

2D

Quick Analysis

Est. Monthly Rent

Algorithm estimate

$1,813
Monthly Cashflow
-$2,805
Mortgage (P+I)
$2,874
Cap Rate
0.55%
Cash-on-Cash
-31.17%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$4,473

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

Get Expert AnalysisOpen Calculator