1160 Erica St
1 / 20

1160 Erica St

D

Escondido, CA 92027

$1,295,000
NEW — 1d

Beds

6

Baths

4

Sqft

2,670

Year Built

1960

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260010907SD

This property is in Escondido (92027). View neighborhood stats →

About This Property

Welcome to this unique Escondido home that offers flexibility, space, and potential in all the right places! The main home features 3 bedrooms and 2 bathroom and two of those bedrooms and a full bath are located downstairs for privacy or for guests. The main living area, kitchen, dining, and a third bedroom and bath are situated upstairs. Enjoy the natural light flowing through the elevated living spaces. A huge bonus is the 3 bedroom, 2 bathroom detached ADU that is fully functioning 3 bedroom, 2 bathrooms unit ideal for multi-generational living, rental income, or more! Whether you're dreaming of a high-return investment, a multi-generational haven, or your own private retreat with room to grow, you will find this one-of-a-kind Escondido property delivers unmatched versatility.

Mortgage Calculator

Est. Monthly Payment

$8,221

Principal & Interest$6,548
Property Tax$1,295
Insurance$378
%($259,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$4,533
Monthly Cashflow

Rent − PITIA

$-3,688
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,810

Mortgage (P+I)
$6,548
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$12,078

NOI (Annual)
$8,859
Price-to-Rent

Lower = better for investors

23.8

* 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