1257 Grand Ave
1 / 20

1257 Grand Ave #D

B

Escondido, CA 92027

$390,000

Soft Appraisal Value: $389,500 · 0.1% above estimate

Beds

2

Baths

2

Sqft

873

Year Built

1981

Days on Market

70

Property Type

Condo

HOA/mo

$375

MLS ID

260005899SD

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

Virtual Tour

About This Property

2 beds under $400k!!! Price correction! Now reduced! Welcome to this inviting second-level condo featuring 2 bedrooms and 2 bathrooms in a convenient Escondido location. The functional layout offers a comfortable living space with a private balcony and in-unit washer and dryer for added convenience. Enjoy a private one-car garage plus an additional reserved parking space nearby. Close to schools, shopping, and dining, with easy access to freeways and public transit-this home offers both comfort and accessibility in one great package. *Some photos are virtually staged*

Mortgage Calculator

Est. Monthly Payment

$2,851

Principal & Interest$1,972
Property Tax$390
Insurance$114
HOA$375
%($78,000)
%

Location

Loading map...

Investment Score

54B
Est. Monthly Rent
$2,277
Monthly Cashflow

Rent − PITIA

$-574
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,423

Mortgage (P+I)
$1,972
Cap Rate
1.69%
Cash-on-Cash
-21.89%
DSCR

Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$4,125

NOI (Annual)
$6,591
Price-to-Rent

Lower = better for investors

14.3

* 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