1811 Grand Ave
1 / 20

1811 Grand Ave #158

D

Escondido, CA 92027

$315,000
NEW — 0d on market

Beds

1

Baths

1

Sqft

709

Year Built

1971

Days on Market

0

Property Type

Condo

HOA/mo

$530

MLS ID

260008456SD

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

About This Property

2nd floor VA approved, condo taken down to the studs & fully rebuilt in 2021. 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

$2,530

Principal & Interest$1,593
Property Tax$315
Insurance$92
HOA$530
%($63,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$1,742
Monthly Cashflow

Rent − PITIA

$-788
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,451

Mortgage (P+I)
$1,593
Cap Rate
0.54%
Cash-on-Cash
-27.64%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$3,626

NOI (Annual)
$1,702
Price-to-Rent

Lower = better for investors

15.1

* 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