1651 Juniper Street
1 / 20

1651 Juniper Street #20

C

Escondido, CA 92025

$524,900
NEW — 0d

Beds

3

Baths

2.5

Sqft

1,420

Year Built

1980

Days on Market

0

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. With a strong offer, seller is open to contributing toward new carpet in the bedrooms and staircase, or will have carpet installed prior to close of escrow to meet buyer financing requirements. 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