1651 Juniper Street
Btop 30%Escondido, CA 92025
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 →
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
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$3,335
Comp Average
$3,455
331 Brotherton
3bd / 2ba · 1,410 sqft · Townhouse
$585K
Est. $3,355/mo
2601 Cranston
3bd / 3.5ba · 1,408 sqft · Townhouse
$664K
Est. $3,524/mo
1651 Juniper
3bd / 2.5ba · 1,664 sqft · Townhouse
$625K
Est. $3,460/mo
2572 S Escondido Blvd
3bd / 3.5ba · 1,408 sqft · Townhouse
$700K
Est. $3,508/mo
2645 Rockrose Glen
3bd / 3ba · 1,291 sqft · Townhouse
$660K
Est. $3,430/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
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)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,409/mo short at 20% down; 81% down or +$3,128/mo rent closes it.
- Break-even price
- $261,472
- Break-even rent
- $6,463/mo
- Cashflow at 35% down
- −$1,810/mo
- Down payment to break even
- 81%
- Rate to break even
- Not reachable
55% under asking
$3,128/mo above the estimate
$465,750 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* 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