1651 Juniper St
1 / 20

1651 Juniper St #242

D

Escondido, CA 92025

$575,000
NEW — 1d on market

Beds

2

Baths

2

Sqft

988

Year Built

1981

Days on Market

1

Property Type

Townhouse

HOA/mo

$560

MLS ID

260008954SD

This property is in Escondido (92025). View neighborhood stats →

About This Property

Incredibly rare SINGLE-STORY end unit in gated Felicita Villas! This 2BD/2BA home offers privacy, natural light, and an ideal location in Southeast Escondido. A spacious, open living and dining area with recessed lighting flows to a large, private tile patio, perfect for relaxing or entertaining. The L-shaped kitchen features granite countertops and generous cabinet storage. The primary bedroom boasts French doors leading to its own enclosed patio retreat and an ensuite bath. The second bedroom is spacious and has use of a full bathroom in the hallway. Enjoy the convenience of in-unit laundry. Two parking spaces are included (1 covered and 1 uncovered in front of the unit). Felicita Villas offers beautifully maintained grounds, a sparkling pool, 3 spas, and 2 gated entrances. The HOA covers water, trash, roof, exterior maintenance, and landscaping and community amenities. Minutes to Grand Avenue, Lake Hodges, Trader Joe’s, Major Market, Jimbo’s, Sprouts, Westfield North County Mall, the Safari Park, local wineries, and quick access to the 78 and 15 freeways.

Mortgage Calculator

Est. Monthly Payment

$4,210

Principal & Interest$2,908
Property Tax$575
Insurance$168
HOA$560
%($115,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$2,810
Monthly Cashflow

Rent − PITIA

$-1,401
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,526

Mortgage (P+I)
$2,908
Cap Rate
0.80%
Cash-on-Cash
-26.36%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$6,090

NOI (Annual)
$4,578
Price-to-Rent

Lower = better for investors

17.1

* 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