1030 Washington Ave ##120

Escondido, CA 92025

$425,000

NEW — 2d on market

Beds

Baths

Sqft

1,178

Year Built

1982

Days on Market

Property Type

Condo

HOA/mo

$748

MLS ID

260007868SD

View on MLS

Description

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

Down Payment

%($85,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$2,378

Comp Average

$1,928

1040 Washington

1bd / 1ba · 865 sqft · Condo

$299K

Est. $1,898/mo

1040 Washington Avenue

1bd / 1ba · 865 sqft · Condo

$299K

Est. $1,898/mo

1060 E Washington Ave

2bd / 2ba · 936 sqft · Condo

$300K

Est. $1,950/mo

2425 Cranston Dr.

2bd / 2ba · 832 sqft · Condo

$399K

Est. $2,004/mo

806 4th Ave

1bd / 1ba · 910 sqft · Condo

$399K

Est. $1,892/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$2,378

Monthly Cashflow

Rent − PITIA

$-1,068

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,969

Mortgage (P+I)

$2,149

Cap Rate

0.51%

Cash-on-Cash

-27.80%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69

Break-even Rent

$4,935

NOI (Annual)

$2,159

Price-to-Rent

Lower = better for investors

14.9

* 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 Analysis Open Full Calculator