627 Beverly Place
1 / 20

627 Beverly Place

B

San Marcos, CA 92078

$520,000

Soft Appraisal Value: $512,600 · 1.4% above estimate

Beds

2

Baths

1.5

Sqft

1,068

Year Built

1984

Days on Market

46

Property Type

Condo

HOA/mo

$410

MLS ID

NDP2603867

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

Virtual Tour

About This Property

Welcome to Lake Park Terrace, a charming community where modern comfort and everyday convenience come together. This inviting 2-bedroom, 1.5-bath home offers stylish updates throughout, a full laundry room, and the rare perk of both a private garage and an additional parking space. Step outside to your own patio oasis—perfect for coffee, entertaining, or unwinding after a long day. Residents enjoy access to a pool, clubhouse, and playground. With Cal State San Marcos, local restaurants, shopping, Bradley Park, and easy freeway access just minutes away, this home delivers the ideal San Marcos lifestyle.

Mortgage Calculator

Est. Monthly Payment

$3,711

Principal & Interest$2,629
Property Tax$520
Insurance$152
HOA$410
%($104,000)
%

Location

Loading map...

Investment Score

50B
Est. Monthly Rent
$2,935
Monthly Cashflow

Rent − PITIA

$-776
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,885

Mortgage (P+I)
$2,629
Cap Rate
1.72%
Cash-on-Cash
-21.75%
DSCR

Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$5,383

NOI (Annual)
$8,935
Price-to-Rent

Lower = better for investors

14.8

* 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