1 / 20

1350 Dos Hermanos Gln

Escondido, CA 92027

$759,000

Beds

Baths

Sqft

1,437

Year Built

1987

Days on Market

Property Type

Single Family

HOA/mo

$150

MLS ID

260009262SD

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

Virtual Tour

About This Property

THIS HOME IS READY : If you need to downsize to a low maintenance home. If you are a first time buyer with a young family. If you need an easy to rent investment. A MUST PREVIEW.

Mortgage Calculator

Est. Monthly Payment

$4,968

Principal & Interest$3,838

Property Tax$759

Insurance$221

HOA$150

Down Payment

%($151,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,415

Comp Average

$2,567

2700 Valley Park Way

4bd / 2ba · 1,493 sqft · Mfd/Mobile Home

$465K

Est. $3,023/mo

2700 E Valley Pkwy

4bd / 2ba · 1,493 sqft · Manufactured

$465K

Est. $3,023/mo

2536 White Oak Pl

3bd / 2ba · 1,039 sqft · Condo

$485K

Est. $2,597/mo

431 Nantucket

2bd / 2ba · 1,154 sqft · Condo

$569K

Est. $2,096/mo

455 Bancroft

2bd / 2ba · 1,406 sqft · Condo

$595K

Est. $2,096/mo

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

Investment Score

35C

Est. Monthly Rent

$3,415

Monthly Cashflow

Rent − PITIA

$-1,553

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,971

Mortgage (P+I)

$3,838

Cap Rate

1.37%

Cash-on-Cash

-23.49%

DSCR

Need ≥ 1.25 for DSCR loan

0.69

Break-even Rent

$7,273

NOI (Annual)

$10,405

Price-to-Rent

Lower = better for investors

18.5

* 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