1811 Grand Ave
1 / 20

1811 Grand Ave #158

C

Escondido, CA 92027

$299,999

Soft Appraisal Value: $296,900 · 1.0% above estimate

Beds

1

Baths

1

Sqft

709

Year Built

1971

Days on Market

45

Property Type

Condo

HOA/mo

$530

MLS ID

260008456SD

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

Virtual Tour

About This Property

2.85% ASSUMABLE LOAN! 2nd floor, condo taken down to the studs & fully rebuilt in 2022. Open floor plan offers a seamless flow btw living, dining & kitchen areas. Kitchen features quartz counters & SS Samsung appliances. Vaulted ceilings in the living & dining areas create a spacious feel, while dual pane windows bring in natural light. Bedroom w/ large walk in closet & vinyl flooring throughout. Renovations include AC, electric panel, plumbing & more. Balcony w/ storage & community pool are a plus! Low maintenance living in an upgraded space, ready for its next owner.

Mortgage Calculator

Est. Monthly Payment

$2,434

Principal & Interest$1,517
Property Tax$300
Insurance$87
HOA$530
%($60,000)
%

Location

Loading map...

Investment Score

44C
Est. Monthly Rent
$1,742
Monthly Cashflow

Rent − PITIA

$-692
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,343

Mortgage (P+I)
$1,517
Cap Rate
0.70%
Cash-on-Cash
-26.85%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$3,486

NOI (Annual)
$2,092
Price-to-Rent

Lower = better for investors

14.4

* 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