1786 San Pasqual Valley
1 / 20

1786 San Pasqual Valley

D

Escondido, CA 92027

$1,050,000

Beds

3

Baths

2

Sqft

1,896

Year Built

1978

Days on Market

12

Property Type

Single Family

HOA/mo

N/A

MLS ID

260011783SD

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

Virtual Tour

About This Property

This stunning, private hilltop retreat offers panoramic views and is situated on over 2.6 acres. This beautifully maintained 3-bedroom, 2-bath home combines peaceful country living with everyday convenience. Enjoy stunning sunrise and sunset views from nearly every angle of the property from numerous patio areas, along with a refreshing pool featuring solar heating for year-round enjoyment. The home has been freshly painted and is move-in ready! Expansive lot offers incredible potential for an ADU, guest house, workshop, or additional recreational space. The fully fenced property provides privacy, security, and plenty of room for pets, potential RV parking, or outdoor entertaining. Conveniently located near shopping, grocery stores, restaurants, and easy freeway access. No HOA or Mello Roos!

Mortgage Calculator

Est. Monthly Payment

$6,666

Principal & Interest$5,309
Property Tax$1,050
Insurance$306
%($210,000)
%

Location

Loading map...

Investment Score

10D
Est. Monthly Rent
$3,675
Monthly Cashflow

Rent − PITIA

$-2,990
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,711

Mortgage (P+I)
$5,309
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$9,793

NOI (Annual)
$7,185
Price-to-Rent

Lower = better for investors

23.8

* 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