120 Upas

120 Upas

D

Escondido, CA 92025

$1,049,900

Beds

4

Baths

2.5

Sqft

2,294

Year Built

2007

Days on Market

22

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2602076

Description

Custom single-story estate showcasing sweeping, panoramic views of the city lights of Escondido from nearly every room. Formerly a model home, this residence is thoughtfully appointed with an impressive array of high-end finishes, including elegant travertine flooring, designer tile baths, granite countertops, stainless steel appliances, recessed lighting, soaring 10-foot ceilings, and wide hallways that create an open, airy feel throughout. Designed with both comfort and functionality in mind, the flowing floor plan offers the ideal balance of space and privacy. The primary suite is privately situated away from the secondary bedrooms, creating a serene retreat. A versatile fourth bedroom has been opened near the main entry, providing the perfect space for a home office, library, or additional sitting room. Nestled on a quiet stretch of Upas, this home offers a rare combination of seclusion and convenience. Enjoy close proximity to the charm of Grand Avenue, performances at the renowned California Center for the Arts, Escondido, and easy access to Interstate 15 for commuting. With its exceptional location, thoughtful layout, and captivating views, this home truly offers the best of Escondido living.

Mortgage Calculator

Est. Monthly Payment

$6,665

Principal & Interest$5,309
Property Tax$1,050
Insurance$306
%($209,980)
%

Investment Score

6D
Est. Monthly Rent
$5,200
Monthly Cashflow

Rent − PITI − HOA

$-1,465
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,536

Mortgage (P+I)
$5,309
Cap Rate
2.03%
Cash-on-Cash
-20.21%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$9,792

NOI (Annual)
$21,278
Price-to-Rent

Lower = better for investors

16.8

* 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