This listing is no longer active

This page is kept for reference. Browse active listings →

1651 Juniper Street
1 / 20

1651 Juniper Street #20

B

Escondido, CA 92025

$524,900

Beds

3

Baths

2.5

Sqft

1,420

Year Built

1980

Days on Market

29

Property Type

Condo

HOA/mo

$560

MLS ID

NDP2604639

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

Virtual Tour

About This Property

End unit in the gated community of Felicita Villas with one of the best locations in the neighborhood. This 3-bedroom, 2.5-bath townhome sits along the greenbelt with a spa just steps from your front door and a private back patio that makes the space feel more like a home than a condo. Inside, the kitchen was remodeled this decade with updated cabinetry, stone countertops, a gas range with hood, and stainless steel appliances. The open living and dining area features wood-look flooring, dual-pane windows, and natural light throughout. Upstairs you will find three bedrooms including a primary suite. The home also has central air conditioning system and a covered balcony with treetop views. The refrigerator and washer/dryer are both included and were replaced within the last 3 to 5 years. Two assigned parking spaces included. HOA is $560/month and covers water, sewer, trash, roof, and termite. Community amenities include three spas, a pool, gated access, and maintained common area landscaping. FHA and VA approved.

Mortgage Calculator

Est. Monthly Payment

$3,892

Principal & Interest$2,654
Property Tax$525
Insurance$153
HOA$560
%($104,980)
%

Location

Loading map...

Investment Score

42C
Est. Monthly Rent
$2,887
Monthly Cashflow

Rent − PITIA

$-1,005
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,107

Mortgage (P+I)
$2,654
Cap Rate
1.25%
Cash-on-Cash
-24.08%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$5,623

NOI (Annual)
$6,572
Price-to-Rent

Lower = better for investors

15.2

* 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