1010 Washington Avenue
1 / 20

1010 Washington Avenue #71

C

Escondido, CA 92025

$399,900
NEW — 4d

Soft Appraisal Value: $413,200 · 3.2% below estimate

Beds

2

Baths

1

Sqft

1,066

Year Built

1982

Days on Market

4

Property Type

Condo

HOA/mo

$748

MLS ID

NDP2605306

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

Virtual Tour

About This Property

Well maintained end unit second story condo in gated community and centrally located, offers beautiful light laminate floors and sparkling white walls and doors. Quartz counters and large sink, all appliances including stackable washer/dryer in closet in the balcony. The gas fireplace in the living room creates a cozy space for those cold or movie nights. Side window is a unique feature to end units, providing extra light! The spacious balcony extends the use of the social area with enough space to sit and enjoy your morning coffee or afternoon tea/drink. Walk-in closet in the primary bedroom and well updated bathroom with newer shower. Double door to the second bedroom with a murphy bed for the convenience of having guests or your home office. This home comes with two parking spots: one carport and one assigned space. Guests parking and a Club house, pool, and jacuzzi. HOA fees include roof maintenance, exterior paint, termites, water, sewer, trash and elevator. Complex also offers laundry facilities. This home has a fairly new central air and heat unit with remote access. Easy access to grocery stores, shopping, gas stations, schools, etc.

Mortgage Calculator

Est. Monthly Payment

$3,287

Principal & Interest$2,022
Property Tax$400
Insurance$117
HOA$748
%($79,980)
%

Location

Loading map...

Investment Score

40C
Est. Monthly Rent
$2,413
Monthly Cashflow

Rent − PITIA

$-874
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,762

Mortgage (P+I)
$2,022
Cap Rate
0.78%
Cash-on-Cash
-26.44%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$4,702

NOI (Annual)
$3,118
Price-to-Rent

Lower = better for investors

13.8

* 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