1811 Grand Ave
1 / 20

1811 Grand Ave #105

B

Escondido, CA 92027

$338,000

Soft Appraisal Value: $283,800 · 19.1% above estimate

Beds

2

Baths

2

Sqft

979

Year Built

1979

Days on Market

55

Property Type

Condo

HOA/mo

$530

MLS ID

260006625SD

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

Virtual Tour

About This Property

Welcome to this beautifully refreshed condo in the heart of Escondido! This inviting home features fresh interior paint, brand-new flooring, and updated windows that fill the space with natural light while enhancing energy efficiency. The kitchen comes fully equipped with a stove, oven, refrigerator, and a new microwave—perfect for both everyday living and entertaining. Enjoy your own private patio perfect for relaxing, entertaining, or enjoying the Southern California sunshine. The community offers a sparkling swimming pool for those warm days, along with the convenience of covered parking. Ideally located near shopping, dining, and easy freeway access.

Mortgage Calculator

Est. Monthly Payment

$2,676

Principal & Interest$1,709
Property Tax$338
Insurance$99
HOA$530
%($67,600)
%

Location

Loading map...

Investment Score

50B
Est. Monthly Rent
$2,096
Monthly Cashflow

Rent − PITIA

$-580
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,344

Mortgage (P+I)
$1,709
Cap Rate
1.30%
Cash-on-Cash
-23.86%
DSCR

Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$3,841

NOI (Annual)
$4,383
Price-to-Rent

Lower = better for investors

13.4

* 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