← Back to listings
1811 Grand

1811 Grand

D

Escondido, CA 92027

$364,000
NEW — 2d on market

Soft Appraisal Value: $338,700 · 7.5% above estimate

Beds

3

Baths

2

Sqft

1,105

Year Built

1974

Days on Market

2

Property Type

Condo

HOA/mo

$545

MLS ID

SW26059011

View on MLS

Description

Rare 3 Bedroom 2 Bath upper unit in Pepperwood HOA. Great opportunity to purchase a fixer. Water and trash included in HOA. A new AC System was installed in 3/2024. Community features clubhouses, swimming pools, BBQ area and exercise room. Minutes to shops like Walmart, Home Depot, Post Office, Ralphs as well as Palomar College Escondido Campus. Perfect for first time buyers or investors.Call to schedule an appointment today before it's too late!

Mortgage Calculator

Est. Monthly Payment

$2,856

Principal & Interest$1,841
Property Tax$364
Insurance$106
HOA$545
%($72,800)
%

Comparable Properties

5 comps found

This Property

$2,912

vs

Comp Average

$2,445

1811 Grand Ave

1811 Grand Ave

2bd / 2ba · 979 sqft · Condo

$344K

Est. $2,612/mo

1817 Grand Ave

1817 Grand Ave

2bd / 1.5ba · 905 sqft · Condo

$366K

Est. $2,612/mo

2536 White Oak Place

2536 White Oak Place

2bd / 1ba · 856 sqft · Condo

$380K

Est. $2,612/mo

475 Midway Drive

475 Midway Drive

2bd / 1ba · 828 sqft · Condo

$335K

Est. $2,000/mo

2094 Grand Ave

2094 Grand Ave

2bd / 2ba · 959 sqft · Condo

$369K

Est. $2,389/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

46D
Est. Monthly Rent
$2,912
Monthly Cashflow

Rent − PITI − HOA

+$56
Full Cashflow

Incl. vacancy, PM, maint, capex

$-917
Mortgage (P+I)
$1,841
Cap Rate
3.05%
Cash-on-Cash
0.93%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.02
Break-even Rent
$2,856
NOI (Annual)
$11,087
Price-to-Rent

Lower = better for investors

10.4

* 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