1811 Grand
1 / 11

1811 Grand #147

B

Escondido, CA 92027

$349,999

Soft Appraisal Value: $353,700 · 1.0% below estimate

Beds

1

Baths

1

Sqft

709

Year Built

1974

Days on Market

48

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

$2,722

Principal & Interest$1,770
Property Tax$350
Insurance$102
HOA$500
%($70,000)
%

Location

Loading map...

Investment Score

46B
Est. Monthly Rent
$2,027
Monthly Cashflow

Rent − PITIA

$-695
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,453

Mortgage (P+I)
$1,770
Cap Rate
1.09%
Cash-on-Cash
-24.90%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$3,914

NOI (Annual)
$3,806
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