1651 Juniper Street

1651 Juniper Street

Btop 30%

Escondido, CA 92025

$575,000
NEW — 0d

Pass at asking: -$2,409/mo full cashflow at 20% down, 7.43% rate.

Works at $261,472 (55% under asking), or at 81% down.

Rent $3,335/mo from 22 leases of 2–4 bed condos & townhomes within 2 mi ($2,738–$3,471).

Beds

3

Baths

2.5

Sqft

1,420

Year Built

1980

Days on Market

0

Property Type

Townhouse

HOA/mo

$560

MLS ID

PTP2608221

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

Virtual Tour

About This Property

Discover updated living in Felicita Villas, where this two story condo combines a functional layout, modern touches and inviting outdoor spaces. The light-filled interior features a kitchen with granite countertops, upgraded bathrooms with elegant marble countertops, and new windows throughout. New upstairs flooring (installed this year) adds to the home's refreshed appeal, while the functional floorplan includes a convenient half bath downstairs and two full bathrooms upstairs. Enjoy outdoor living with a recently renovated backyard patio featuring new concrete and low-maintenance artificial turf, along with a covered front patio offering another inviting spot to relax. The property includes two designated parking spaces plus additional visitor parking and is conveniently located near the community pool and mailboxes. Just minutes from downtown Escondido, enjoy easy access to local restaurants, shops, entertainment and community events, along with nearby schools and shopping centers. This home offers a wonderful combination of thoughtful updates, community amenities and convenient location.

Mortgage Calculator

Est. Monthly Payment

$4,497

Principal & Interest$3,194
Property Tax$575
Insurance$168
HOA$560
%($115,000)
%
Loan Term

Location

Loading map...

Investment Score

46B
Est. Monthly Rent
$3,335

22 leases of 2–4 bed condos & townhomes within 2 mi · $2,738–$3,471

Blended 50/50 with the zip's market median ($3,642)

Monthly Cashflow

Rent − PITIA

-$1,162
Full Cashflow

Incl. vacancy, PM, maint, capex

-$2,409

What would make this work?

$2,409/mo short at 20% down; 81% down or +$3,128/mo rent closes it.

Break-even price

55% under asking

$261,472
Break-even rent

$3,128/mo above the estimate

$6,463/mo
Cashflow at 35% down
−$1,810/mo
Down payment to break even

$465,750 cash

81%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$3,194
Cap Rate
1.99%
Cash-on-Cash
-25.13%
DSCR

Need ≥ 1.25 for DSCR loan

0.74

NOI (Annual)
$11,430
Price-to-Rent

Lower = better for investors

14.4

* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
BCashflow−$2,409/mo