1651 Juniper Street

1651 Juniper Street

D

Escondido, CA 92025

$549,000

Soft Appraisal Value: $598,900 · 8.3% below estimate

Beds

3

Baths

2.5

Sqft

1,442

Year Built

1981

Days on Market

9

Property Type

Condo

HOA/mo

$560

MLS ID

NDP2602291

Description

Some homes just fit the way everyday life actually happens and this 3 bedroom, 2.5 bath townhome in gated Felicita Villas is one of them. With 1,442 square feet of living space, this home offers room to spread out while still feeling connected. The main living area is bright and welcoming with wide plank flooring and a cozy fireplace, flowing into a refreshed kitchen with white cabinetry, stainless steel appliances, and space to cook, gather, and enjoy everyday moments together. Upstairs, three bedrooms provide comfortable retreats for everyone. The primary suite includes its own private balcony, a quiet place to start the morning or unwind at the end of the day. With two and a half bathrooms, busy mornings feel a little easier. Outside, the private backyard patio gives kids and pets room to play and offers a perfect spot to enjoy Escondido’s year-round sunshine. Felicita Villas is a gated, pet-friendly community with a pool, three spas, green spaces, and walking paths. The HOA also covers water, sewer, and trash. Located in South Escondido, you’re just minutes from shopping, restaurants, parks, and everyday conveniences. A home designed for real life, in a community that makes it easy to enjoy.

Mortgage Calculator

Est. Monthly Payment

$4,045

Principal & Interest$2,776
Property Tax$549
Insurance$160
HOA$560
%($109,800)
%

Investment Score

30D
Est. Monthly Rent
$3,646
Monthly Cashflow

Rent − PITI − HOA

$-399
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,695

Mortgage (P+I)
$2,776
Cap Rate
2.36%
Cash-on-Cash
-4.36%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.90
Break-even Rent
$4,045

NOI (Annual)
$12,971
Price-to-Rent

Lower = better for investors

12.5

* 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