1751 Citracado Parkway #327
1 / 20

1751 Citracado Parkway #327

Atop 10%

Escondido, CA 92029

$269,900

Pass at asking: -$199/mo full cashflow at 20% down, 7.36% rate.

Works at $243,950 (10% under asking), or at 31% down.

Rent $2,421/mo: model estimate from bedrooms, size and zip.

Beds

2

Baths

2

Sqft

1,272

Year Built

1978

Days on Market

69

Property Type

Mfd/Mobile Home

HOA/mo

N/A

MLS ID

NDP2608363

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

Virtual Tour

About This Property

Welcome to this spacious 2-bedroom, 2-bathroom manufactured home in a desirable 55+/45+ senior community in Escondido! This inviting home features an open floor plan with a comfortable flow between the living and dining areas, plus a family room and separate entry room that provide additional space for relaxing, entertaining, or a home office. The kitchen features Corian countertops and ample workspace. Enjoy the outdoors from the large, private covered porch, perfect for morning coffee, entertaining, or simply relaxing in your own outdoor space. One of the unique advantages of this home is no real property taxes on the home, offering potential savings compared with traditional real estate ownership. Ideally located near Palomar Hospital, shopping, restaurants, parks, and everyday conveniences, with easy access to Interstate 15 and Highway 78, making travel throughout Escondido and North County San Diego convenient. Financing available! Call today to schedule your private showing and see all this home has to offer.

Mortgage Calculator

Est. Monthly Payment

$1,838

Principal & Interest$1,489
Property Tax$270
Insurance$79
%($53,980)
%
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

    San Pasqual 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

90A
Est. Monthly Rent
$2,421

Model estimate from bedrooms, size and zip

Thin data: no closed leases like this one nearby.

Monthly Cashflow

Rent − PITIA

+$583
Full Cashflow

Incl. vacancy, PM, maint, capex

-$199

What would make this work?

$199/mo short at 20% down; 31% down or +$258/mo rent closes it.

Break-even price

10% under asking

$243,950
Break-even rent

$258/mo above the estimate

$2,679/mo
Cashflow at 35% down
+$80/mo
Down payment to break even

$83,669 cash

31%
Rate to break even

at 20% down

5.97%

Mortgage (P+I)
$1,489
Cap Rate
6.28%
Cash-on-Cash
-4.42%
DSCR
1.32

NOI (Annual)
$16,937
Price-to-Rent

Lower = better for investors

9.3

* Modelled at 20% down, 7.36% 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−$199/mo