1257 Grand Avenue
1 / 20

1257 Grand Avenue #D

A

Escondido, CA 92027

$395,000
NEW — 1d

Soft Appraisal Value: $391,900 · 0.8% above estimate

Beds

2

Baths

2

Sqft

873

Year Built

1981

Days on Market

1

Property Type

Condo

HOA/mo

$375

MLS ID

260014107SD

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

About This Property

Great move in ready 2 bedroom 2 full bath condo offering a spacious and functional layout with in-unit washer/dryer, spacious balcony and a private 1 car garage with extra storage space plus, an additional storage room & an additional assigned parking spot. The kitchen features a new dishwasher and refrigerator, while the light-filled interior creates a warm and inviting feel throughout. Ideally located near Downtown Escondido, shopping, dining, Kit Carson Park, Dixon Lake, and just minutes from the world-famous San Diego Zoo Safari Park. Enjoy convenient access to Highway 78 and I-15, making commuting throughout North County and San Diego a breeze.

Mortgage Calculator

Est. Monthly Payment

$2,883

Principal & Interest$1,997
Property Tax$395
Insurance$115
HOA$375
%($79,000)
%

Location

Loading map...

Investment Score

56B
Est. Monthly Rent
$2,358
Monthly Cashflow

Rent − PITIA

$-524
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,396

Mortgage (P+I)
$1,997
Cap Rate
1.83%
Cash-on-Cash
-21.20%
DSCR

Need ≥ 1.25 for DSCR loan

0.82
Break-even Rent
$4,171

NOI (Annual)
$7,218
Price-to-Rent

Lower = better for investors

14.0

* 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 AnalysisOpen Full Calculator