1237 Destree Road

Escondido, CA 92027

$1,149,000

Beds

Baths

Sqft

—

Year Built

—

Days on Market

127

Property Type

Single Family

HOA/mo

N/A

MLS ID

25480409

View on MLS

Description

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

Comparable Properties

5 comps found

This Property

$2,813

Comp Average

$3,562

924 Daisy Street

3bd / 2ba · 1,100 sqft · Single Family

$725K

Est. $3,643/mo

2026 Paddy Place

3bd / 1ba · 1,346 sqft · Single Family

$735K

Est. $3,539/mo

1736 San Pasqual Valley Road

3bd / 2ba · 1,290 sqft · Single Family

$788K

Est. $3,753/mo

1254 Marjorie Place

3bd / 2ba · 1,152 sqft · Single Family

$799K

Est. $3,753/mo

1973 Buckskin

2bd / 2ba · 1,249 sqft · Single Family

$697K

Est. $3,122/mo

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

Investment Score

Est. Monthly Rent

$2,813

Monthly Cashflow

Rent − PITIA

$-4,481

Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,085

Mortgage (P+I)

$5,810

Cap Rate

-0.29%

Cash-on-Cash

-31.78%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.39

Break-even Rent

$10,716

NOI (Annual)

$-3,306

Price-to-Rent

Lower = better for investors

34.0

* 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