1030 Washington Ave
1 / 14

1030 Washington Ave #120

B

Escondido, CA 92025

$425,000

Soft Appraisal Value: $421,000 · 1.0% above estimate

Beds

2

Baths

2

Sqft

1,178

Year Built

1982

Days on Market

48

Property Type

Condo

HOA/mo

$748

MLS ID

260007868SD

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

About This Property

Spacious two bedroom and two bath room end unit on second floor with no other unit above or next door. Open floor plan with a large balcony. Laundry closet on balcony. One carport and one assigned parking spot.

Mortgage Calculator

Est. Monthly Payment

$3,446

Principal & Interest$2,149
Property Tax$425
Insurance$124
HOA$748
%($85,000)
%

Location

Loading map...

Investment Score

45B
Est. Monthly Rent
$2,688
Monthly Cashflow

Rent − PITIA

$-758
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,730

Mortgage (P+I)
$2,149
Cap Rate
1.18%
Cash-on-Cash
-24.43%
DSCR

Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$4,935

NOI (Annual)
$5,023
Price-to-Rent

Lower = better for investors

13.2

* 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