1010 Washington Ave.

1010 Washington Ave.

D

Escondido, CA 92025

$420,000

Soft Appraisal Value: $367,400 · 14.3% above estimate

Beds

2

Baths

1

Sqft

1,066

Year Built

1982

Days on Market

84

Property Type

Condo

HOA/mo

$740

MLS ID

250046128SD

Description

Welcome to this beautiful 2bed 1bath condo located in a desirable gated community. Kitchen features quartz countertops, bar-stool seating area, soft-close cabinetry, Samsung stainless steel appliances, including a smart touchscreen refrigerator & an induction stove w/ air fryer functionality. Charming living room with fireplace. HVAC and AC system controlled by a Nest thermostat. An all-in-one washer and dryer. Home comes with all appliances and furniture including Pit Boss Electric smoker! 2 parking spaces, one covered. Complex includes pool, spa, laundry room & BBQ area. Don't miss the opportunity to make this condo yours! Welcome to this beautiful 2bed 1bath condo located in a desirable gated community. Kitchen features quartz countertops, bar-stool seating area, soft-close cabinetry, Samsung stainless steel appliances, including a smart touchscreen refrigerator & an induction stove w/ air fryer functionality. Charming living room with fireplace. HVAC and AC system controlled by a Nest thermostat. An all-in-one washer and dryer. Home comes with all appliances and furniture including Pit Boss Electric smoker! 2 parking spaces, one covered. Complex includes pool, spa, laundry room & BBQ area. Don't miss the opportunity to make this condo yours!

Mortgage Calculator

Est. Monthly Payment

$3,406

Principal & Interest$2,124
Property Tax$420
Insurance$122
HOA$740
%($84,000)
%

Investment Score

10D
Est. Monthly Rent
$2,551
Monthly Cashflow

Rent − PITI − HOA

$-855
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,791

Mortgage (P+I)
$2,124
Cap Rate
0.95%
Cash-on-Cash
-12.21%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$3,406

NOI (Annual)
$3,987
Price-to-Rent

Lower = better for investors

13.7

* 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