1371 Hinrichs Way

Escondido, CA 92027

$949,000

Soft Appraisal Value: $970,800 · 2.2% below estimate

Beds

Baths

2.5

Sqft

2,425

Year Built

1990

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

260003657SD

🏠 Virtual Tour View on MLS

Description

Welcome to your private corner-lot sanctuary! This bright 4BD/2.5BA home features soaring ceilings and an open floor plan drenched in natural light. The chef-inspired kitchen offers a long breakfast bar, perfect for hosting. Relax in the primary suite with a private balcony and a newly remodeled spa-like bath featuring a standalone tub. Enjoy a large, private backyard with beautiful drought-tolerant landscaping—your move-in ready retreat awaits!

Mortgage Calculator

Est. Monthly Payment

$6,024

Principal & Interest$4,799

Property Tax$949

Insurance$277

Down Payment

%($189,800)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$4,196

Comp Average

$3,784

423 Cornwall Glen

4bd / 2.5ba · 2,158 sqft · Single Family

$749K

Est. $4,469/mo

924 Daisy Street

3bd / 2ba · 1,100 sqft · Single Family

$725K

Est. $3,643/mo

2026 Paddy Place

3bd / 1ba · 1,346 sqft · Single Family

$735K

Est. $3,539/mo

1736 San Pasqual Valley Road

3bd / 2ba · 1,290 sqft · Single Family

$788K

Est. $3,753/mo

1861 Loreto Glen

3bd / 2ba · 1,403 sqft · Single Family

$675K

Est. $3,516/mo

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

Investment Score

Est. Monthly Rent

$4,196

Monthly Cashflow

Rent − PITIA

$-1,829

Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,585

Mortgage (P+I)

$4,799

Cap Rate

1.54%

Cash-on-Cash

-22.66%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.70

Break-even Rent

$8,851

NOI (Annual)

$14,569

Price-to-Rent

Lower = better for investors

18.8

* 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