627 Beverly Place
1 / 20

627 Beverly Place

B

San Marcos, CA 92078

$499,000
NEW — 1d

Beds

2

Baths

1.5

Sqft

1,068

Year Built

1984

Days on Market

1

Property Type

Condo

HOA/mo

$446

MLS ID

NDP2603867

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

Virtual Tour

About This Property

Welcome to Lake Park Terrace, where comfort meets convenience in the heart of San Marcos. This charming 2-bedroom, 1.5-bath home features stylish modern touches, a dedicated laundry room, and both a private garage and an additional parking space. Step outside to your own patio oasis—ideal for morning coffee or evening gatherings. Residents enjoy access to a sparkling pool, clubhouse, and playground, all within minutes of Cal State San Marcos, local shopping, restaurants, Bradley Park, and easy freeway access to the 78 and 15. A perfect blend of lifestyle and location. FHA Approved!

Mortgage Calculator

Est. Monthly Payment

$3,614

Principal & Interest$2,523
Property Tax$499
Insurance$146
HOA$446
%($99,800)
%

Location

Loading map...

Investment Score

51B
Est. Monthly Rent
$2,872
Monthly Cashflow

Rent − PITIA

$-742
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,819

Mortgage (P+I)
$2,523
Cap Rate
1.69%
Cash-on-Cash
-21.87%
DSCR

Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$5,234

NOI (Annual)
$8,455
Price-to-Rent

Lower = better for investors

14.5

* 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