1811 Grand
1 / 11

1811 Grand #147

D

Escondido, CA 92027

$359,999
NEW — 2d on market

Beds

1

Baths

1

Sqft

709

Year Built

1974

Days on Market

2

Property Type

Condo

HOA/mo

$500

MLS ID

SW26077107

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

About This Property

Welcome Home! This ground-level unit is designed with modern features and stylish finishes. This well-maintained condo offers a bright, open layout with plenty of natural light and a seamless flow between the living, dining, and fully upgraded kitchen! The spacious bedroom and well-kept living room provide a relaxing retreat, while the private outdoor space is ideal for unwinding. Located in a desirable community with amenities such as a pool and maintained grounds, and just minutes from shopping, dining, and freeway access.Great opportunity for first-time buyers, investors, or anyone seeking low-maintenance living!

Mortgage Calculator

Est. Monthly Payment

$2,785

Principal & Interest$1,820
Property Tax$360
Insurance$105
HOA$500
%($72,000)
%

Location

Loading map...

Investment Score

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

Rent − PITIA

$-1,043
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,744

Mortgage (P+I)
$1,820
Cap Rate
0.25%
Cash-on-Cash
-29.07%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$4,007

NOI (Annual)
$916
Price-to-Rent

Lower = better for investors

17.2

* 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