1001 5th Avenue

1001 5th Avenue

Btop 30%

Escondido, CA 92025

$879,000
NEW — 0d

Pass at asking: -$3,368/mo full cashflow at 20% down, 7.43% rate.

Works at $440,482 (50% under asking), or at 76% down.

Rent $4,393/mo from 8 leases of 2–4 bed houses within 1 mi ($4,373–$4,945).

Beds

3

Baths

2

Sqft

1,986

Year Built

1961

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2608299

This property is in Escondido (92025). View neighborhood stats →

Virtual Tour

About This Property

Looking for THE ONE, a beautifully remodeled home where you can move in, settle down, and start your next chapter? Then stop the car and step inside 1001 W. 5th Avenue in Escondido! Completely remodeled, this exceptional home welcomes you with an inviting floor plan where living, dining, kitchen, and outdoor spaces flow seamlessly together—perfect for everyday living and entertaining. The showpiece kitchen features beautiful new cabinetry, quartz countertops, and an expansive island with waterfall edges on both ends, creating the perfect gathering spot for family and friends. The spacious, light-filled living room is anchored by a gorgeous fireplace, offering a cozy place to unwind on cool Escondido evenings. The bright and airy primary suite features an updated bathroom with a double vanity and a beautifully tiled shower. Down the hall, you’ll find a secondary bedroom and another generously sized bonus room with its own fireplace, offering flexibility as an optional third bedroom or spacious home office. Situated on just over half an acre, this property offers plenty of outdoor space for entertaining, gardening, and enjoying Escondido’s sunny days and mild seasons. From lively get-togethers to quiet nights by the fire, this beautifully remodeled home is ready for your next chapter. Come fall in love today!

Mortgage Calculator

Est. Monthly Payment

$6,019

Principal & Interest$4,883
Property Tax$879
Insurance$256
%($175,800)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Felicita Elementary · grades K-5 · Escondido Union

  • Middle

    Del Dios Academy of Arts and Sciences · grades 6-8 · Escondido Union

  • High

    San Pasqual High · grades 9-12 · Escondido Union High

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

41B
Est. Monthly Rent
$4,393

8 leases of 2–4 bed houses within 1 mi · $4,373–$4,945

Blended 50/50 with the zip's market median ($3,988)

Monthly Cashflow

Rent − PITIA

-$1,625
Full Cashflow

Incl. vacancy, PM, maint, capex

-$3,368

What would make this work?

$3,368/mo short at 20% down; 76% down or +$4,374/mo rent closes it.

Break-even price

50% under asking

$440,482
Break-even rent

$4,374/mo above the estimate

$8,767/mo
Cashflow at 35% down
−$2,453/mo
Down payment to break even

$668,040 cash

76%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$4,883
Cap Rate
2.37%
Cash-on-Cash
-22.99%
DSCR

Need ≥ 1.25 for DSCR loan

0.73

NOI (Annual)
$20,817
Price-to-Rent

Lower = better for investors

16.7

* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
BCashflow−$3,368/mo