1817 Grand Ave

1817 Grand Ave

D

Escondido, CA 92027

$425,000
NEW — 3d on market

Beds

2

Baths

2

Sqft

979

Year Built

1974

Days on Market

3

Property Type

Condo

HOA/mo

$545

MLS ID

NDP2602861

Description

Fully Renovated & Truly Turnkey! This beautifully updated home features a newly opened floor plan, creating a bright, spacious feel perfect for modern living. The seamless layout enhances both everyday comfort and entertaining, complemented by brand-new, continuous flooring that will run throughout the entire home. The property has been thoughtfully upgraded with two fully remodeled bathrooms, including a primary suite with its own private bath. Additional improvements include new mirrored closet doors currently being installed, adding both style and functionality. Step outside to a significantly expanded backyard, where the seller maximized the lot by pushing the fence line to its full extent - now fully concreted for low maintenance and ideal for outdoor entertaining, parking, or additional use. With nearly everything upgraded and refreshed, this home offers a true turnkey opportunity for its next owner.

Mortgage Calculator

Est. Monthly Payment

$3,243

Principal & Interest$2,149
Property Tax$425
Insurance$124
HOA$545
%($85,000)
%

Investment Score

5D
Est. Monthly Rent
$2,679
Monthly Cashflow

Rent − PITI − HOA

$-564
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,534

Mortgage (P+I)
$2,149
Cap Rate
1.74%
Cash-on-Cash
-21.66%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$4,672

NOI (Annual)
$7,376
Price-to-Rent

Lower = better for investors

13.2

* 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