1050 Washington Ave
1 / 20

1050 Washington Ave #62

D

Escondido, CA 92025

$495,000
NEW — 0d on market

Beds

2

Baths

2

Sqft

1,178

Year Built

1981

Days on Market

0

Property Type

Condo

HOA/mo

$750

MLS ID

NDP2603455

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

Virtual Tour

About This Property

Beautiful Remodeled Condo with pool 2BDR and 2 Bath top floor in the gated community of Escondido Village. Master bedroom is huge w own full bath. Lots of privacy with the 2nd bdr on the opposite side of the condo. The open floor-plan features a central kitchen open to the family room, dining area, and large balcony. Other features include a fireplace, stackable washer/dryer, range, central A/C and heating, and one covered carport and an additional assigned parking spot. The complex amenities include pool, hot tub, clubhouse, elevator, community laundry, and open space landscaping for residents use. Community HOA includes sewer, water and trash. This convenient location is minutes from local restaurants, shopping, and the Interstate 15 and 78 Freeways. You have to see it !

Mortgage Calculator

Est. Monthly Payment

$3,892

Principal & Interest$2,503
Property Tax$495
Insurance$144
HOA$750
%($99,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$2,401
Monthly Cashflow

Rent − PITIA

$-1,491
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,456

Mortgage (P+I)
$2,503
Cap Rate
0.11%
Cash-on-Cash
-29.77%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$5,590

NOI (Annual)
$567
Price-to-Rent

Lower = better for investors

17.2

* 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