1 / 3

1237 Destree Road

Escondido, CA 92027

$1,100,000

Beds

Baths

Sqft

1,728

Year Built

1985

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

26847709

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

Mortgage Calculator

Est. Monthly Payment

$6,983

Principal & Interest$5,562

Property Tax$1,100

Insurance$321

Down Payment

%($220,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,477

Comp Average

$3,597

2013 Lee Drive

3bd / 2ba · 1,054 sqft · Single Family

$749K

Est. $3,692/mo

320 James St

3bd / 2ba · 1,056 sqft · Single Family

$750K

Est. $3,692/mo

1351 Jefferson Avenue

3bd / 2ba · 1,383 sqft · Single Family

$750K

Est. $3,647/mo

1350 Dos Hermanos Gln

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

$739K

Est. $3,692/mo

1973 Buckskin

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

$669K

Est. $3,260/mo

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

Investment Score

Est. Monthly Rent

$3,477

Monthly Cashflow

Rent − PITIA

$-3,506

Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,223

Mortgage (P+I)

$5,562

Cap Rate

0.37%

Cash-on-Cash

-28.49%

DSCR

Need ≥ 1.25 for DSCR loan

0.50

Break-even Rent

$10,260

NOI (Annual)

$4,075

Price-to-Rent

Lower = better for investors

26.4

* 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