1811 Grand Ave

1811 Grand Ave

D

Escondido, CA 92027

$349,000

Soft Appraisal Value: $283,800 · 23.0% above estimate

Beds

2

Baths

2

Sqft

979

Year Built

1979

Days on Market

8

Property Type

Condo

HOA/mo

$530

MLS ID

260006625SD

Description

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

$2,746

Principal & Interest$1,765
Property Tax$349
Insurance$102
HOA$530
%($69,800)
%

Investment Score

10D
Est. Monthly Rent
$2,679
Monthly Cashflow

Rent − PITI − HOA

$-67
Full Cashflow

Incl. vacancy, PM, maint, capex

$-974

Mortgage (P+I)
$1,765
Cap Rate
2.72%
Cash-on-Cash
-16.74%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.98
Break-even Rent
$3,944

NOI (Annual)
$9,492
Price-to-Rent

Lower = better for investors

10.9

* 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