1367 Heritage Court

1367 Heritage Court

D

Escondido, CA 92027

$855,000
NEW — 0d on market

Beds

3

Baths

2

Sqft

2,054

Year Built

1987

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2602561

Description

Tucked away on a quiet cul-de-sac in a highly desirable neighborhood, this charming single-story home offers 3 bedrooms and 2 bathrooms with a bright, open feel. Spacious living areas are enhanced by high ceilings and large windows with plantation shutters that fill the home with an abundance of natural light. The inviting living room features a cozy fireplace, adding warmth and character to the space. Generously sized bedrooms provide comfort and flexibility for everyday living. Step outside to a good-sized backyard complete with a large deck—perfect for entertaining, relaxing, or enjoying outdoor living—along with mature fruit trees that add both beauty and charm. A wonderful opportunity to enjoy comfortable living in a peaceful, well-located setting.

Mortgage Calculator

Est. Monthly Payment

$5,428

Principal & Interest$4,323
Property Tax$855
Insurance$249
%($171,000)
%

Investment Score

5D
Est. Monthly Rent
$3,753
Monthly Cashflow

Rent − PITIA

$-1,674
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,250

Mortgage (P+I)
$4,323
Cap Rate
1.51%
Cash-on-Cash
-22.81%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$7,974

NOI (Annual)
$12,880
Price-to-Rent

Lower = better for investors

19.0

* 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