1 / 8

1237 Destree Road

Escondido, CA 92027

$1,149,000

Beds

Baths

Sqft

—

Year Built

—

Days on Market

173

Property Type

Single Family

HOA/mo

N/A

MLS ID

25480409

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

About This Property

buyer to do their own due diligence for this property sq ft, building permits, open permits,land lot splits, codes, real estate agent is hold harmless liabilities /disclosures

Mortgage Calculator

Est. Monthly Payment

$7,294

Principal & Interest$5,810

Property Tax$1,149

Insurance$335

Down Payment

%($229,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,529

Comp Average

$3,526

749 N Midway

3bd / 1.5ba · 1,312 sqft · Single Family

$750K

Est. $3,657/mo

1943 Buckskin Glen

3bd / 2.5ba · 1,291 sqft · Single Family

$720K

Est. $3,725/mo

1458 Kent

3bd / 2ba · 1,105 sqft · Single Family

$749K

Est. $3,421/mo

1131 Conway Dr

3bd / 2ba · 1,105 sqft · Single Family

$749K

Est. $3,414/mo

1350 Dos Hermanos Gln

3bd / 2ba · 1,437 sqft · Single Family

$759K

Est. $3,415/mo

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

Investment Score

Est. Monthly Rent

$2,529

Monthly Cashflow

Rent − PITIA

$-4,765

Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,304

Mortgage (P+I)

$5,810

Cap Rate

-0.52%

Cash-on-Cash

-32.92%

DSCR

Need ≥ 1.25 for DSCR loan

0.35

Break-even Rent

$10,716

NOI (Annual)

$-5,930

Price-to-Rent

Lower = better for investors

37.9

* 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