14038 San Pasqual Valley Road
1 / 20

14038 San Pasqual Valley Road

C

Escondido, CA 92027

$3,400,000

Beds

3

Baths

2

Sqft

1,847

Year Built

1950

Days on Market

52

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2604773

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

Virtual Tour

About This Property

"Turn-Key" Avocado Estate. This thriving avocado ranch is located on the west flank of the San Pasqual Valley. The property consists of 4 parcels totaling 66 acres of which about 55 acres are planted with producing avocados trees. Ideally located in North San Diego County with convenient access to schools, shopping and the I-15 freeway, this property is an opportunity to combine lifestyle with an income producing farming operation. Three wells supplement the city water supply and make farming sustainable. With an accepted offer, production and income history can be shown that demonstrate this ranch's extraordinary history of production and profitability. Two of the parcels are improved with 3 bedroom, 2 bath homes, one of which is occupied by the ranch foreman. This offering combined with the third residence at 14048 San Pasqual Valley Road provide the ambiance of country living with a sustainable farming operation. Sellers want to sell both listings together and the combined asking price for both is $4,800,000.

Mortgage Calculator

Est. Monthly Payment

$21,584

Principal & Interest$17,192
Property Tax$3,400
Insurance$992
%($680,000)
%

Location

Loading map...

Comparable Properties

2 comps found

This Property

$4,213

vs

Comp Average

$4,180

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

Investment Score

0D
Est. Monthly Rent
$4,213
Monthly Cashflow

Rent − PITIA

$-17,371
Full Cashflow

Incl. vacancy, PM, maint, capex

$-21,174

Mortgage (P+I)
$17,192
Cap Rate
-1.41%
Cash-on-Cash
-37.37%
DSCR

Need ≥ 1.25 for DSCR loan

0.20
Break-even Rent
$31,711

NOI (Annual)
$-47,776
Price-to-Rent

Lower = better for investors

67.3

* 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