1750 Citracado Pkwy 20

1750 Citracado Pkwy 20

Atop 10%

Escondido, CA 92029

$649,000
NEW — 1d

Pass at asking: -$1,903/mo full cashflow at 20% down, 7.49% rate.

Works at $402,276 (38% under asking), or at 62% down.

Rent $4,276/mo: zip market median for this bed count.

Beds

4

Baths

2

Sqft

1,600

Year Built

2026

Days on Market

1

Property Type

Manufactured

HOA/mo

$190

MLS ID

NDP2609947

This property is in Escondido (92029). Browse neighborhood analytics →

About This Property

Own your land in all ages community Mountain Shadows. Low HOA, No space rent. Move-in ready, Built 2026 Brand-New, modern 4-bedroom, 2-bathroom manufactured home, designed for both comfort and functionality. This home offers the perfect balance of luxury and private retreat spaces. Soaring 9 foot ceiling, luxury vinyl flooring throughout, open-concept living, dining, and kitchen area is great for a family entertainment. The kitchen is a chef’s delight, featuring stainless steel appliances, large island and modern finishes. The primary suite is tucked away on one side of the home for maximum privacy, offers a spacious walk-in closet and a luxurious dual vanities and walk-in shower. On the opposite wing 3 additional bedrooms and a second full bathroom. This split layout ensures guests and family members have their own quiet space, away from the primary suite. Separate laundry room. Back yard, 4 carport parking, A/C, shed. Perfectly positioned moments from the private clubhouse and premier recreation facilities, pool/spa, basketball area and club house, playground . Conveniently located to schools, restaurants, shops and easy access to I-15 and I-78.

Mortgage Calculator

Est. Monthly Payment

$4,655

Principal & Interest$3,627
Property Tax$649
Insurance$189
HOA$190
%($129,800)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Bernardo Elementary · grades K-5 · Escondido Union

  • Middle

    Bear Valley Middle · grades 6-8 · Escondido Union

  • High

    Escondido High · grades 9-12 · Escondido Union High

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

65A
Est. Monthly Rent
$4,276

Zip market median for this bed count

Thin data: no closed leases like this one nearby.

Monthly Cashflow

Rent − PITIA

-$379
Full Cashflow

Incl. vacancy, PM, maint, capex

-$1,903

What would make this work?

$1,903/mo short at 20% down; 62% down or +$2,472/mo rent closes it.

Break-even price

38% under asking

$402,276
Break-even rent

$2,472/mo above the estimate

$6,748/mo
Cashflow at 35% down
−$1,223/mo
Down payment to break even

$402,380 cash

62%
Rate to break even

at 20% down

1.22%

Mortgage (P+I)
$3,627
Cap Rate
3.58%
Cash-on-Cash
-17.59%
DSCR

Need ≥ 1.25 for DSCR loan

0.92

NOI (Annual)
$23,250
Price-to-Rent

Lower = better for investors

12.6

* Modelled at 20% down, 7.49% 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
ACashflow−$1,903/mo