This listing is no longer active

This page is kept for reference. Browse active listings →

16757 Old Guejito Grade Road
1 / 20

16757 Old Guejito Grade Road

D

Escondido, CA 92027

$17,000,000

Soft Appraisal Value: $15,079,100 · 12.7% above estimate

Beds

15

Baths

12.5

Sqft

16,000

Year Built

1925

Days on Market

109

Property Type

Single Family

HOA/mo

N/A

MLS ID

260002232SD

This property is in Escondido (92027). View neighborhood stats →

About This Property

World Famous Melrose Ranch - 115 Acres, originally built by Lord Somerville to entertain the Great Britain Royal Family, including King Edward VII, also used for filming of movie "Uncertain Glory" starring Errol Flynn in 1944. The ranch is amazingly restored. Stunning landscaping, main house is 6500 sq ft, 5 bedrooms, 3.5 bathrooms, with estate grounds along with greenhouse pool and private yard area, 16000 sq ft barn for horses and livestock, 8000 sq ft shop, 5 more houses on the ranch (all currently leased for additional income), 6 wells on property with 40,000 gal. collective tank, orchards, Texas longhorn cattle and more. This ranch is an opportunity of a lifetime.

Mortgage Calculator

Est. Monthly Payment

$107,920

Principal & Interest$85,961
Property Tax$17,000
Insurance$4,958
%($3,400,000)
%

Location

Loading map...

Comparable Properties

1 comp found

This Property

$6,650

vs

Comp Average

$6,875

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

0D
Est. Monthly Rent
$6,650
Monthly Cashflow

Rent − PITIA

$-101,269
Full Cashflow

Incl. vacancy, PM, maint, capex

$-116,965

Mortgage (P+I)
$85,961
Cap Rate
-2.19%
Cash-on-Cash
-41.28%
DSCR

Need ≥ 1.25 for DSCR loan

0.06
Break-even Rent
$158,553

NOI (Annual)
$-372,050
Price-to-Rent

Lower = better for investors

213.0

* 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