14038 San Pasqual Valley Road
1 / 20

14038 San Pasqual Valley Road

D

Escondido, CA 92027

$3,400,000
NEW — 4d

Beds

3

Baths

2

Sqft

1,847

Year Built

1950

Days on Market

4

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

It is rare to see an avocado property of this quality offered for sale. Located on the west flank of the San Pasqual Valley, the 4 parcels cover approximately 66 acres of which about 55 acres are planted with producing avocados trees. Water is available from City of Escondido meters and onsite wells. This farm is also eligible to receive recycled water from the City when it becomes available. With an accepted offer, production and income history can be shown that demonstrate this ranch's extraordinary performance. Two of the parcels are improved with residences, one of which is occupied by the ranch foreman. This is an ideal opportunity to combine a top performing avocado operation with a family living arrangement.

Mortgage Calculator

Est. Monthly Payment

$21,584

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

Location

Loading map...

Comparable Properties

1 comp found

This Property

$3,847

vs

Comp Average

$4,817

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

Investment Score

0D
Est. Monthly Rent
$3,847
Monthly Cashflow

Rent − PITIA

$-17,737
Full Cashflow

Incl. vacancy, PM, maint, capex

$-21,455

Mortgage (P+I)
$17,192
Cap Rate
-1.50%
Cash-on-Cash
-37.86%
DSCR

Need ≥ 1.25 for DSCR loan

0.18
Break-even Rent
$31,711

NOI (Annual)
$-51,158
Price-to-Rent

Lower = better for investors

73.7

* 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