1817 Grand Avenue

1817 Grand Avenue #77

D

Escondido, CA 92027

$384,900

Soft Appraisal Value: $361,800 · 6.4% above estimate

Beds

2

Baths

1.5

Sqft

905

Year Built

1974

Days on Market

20

Property Type

Condo

HOA/mo

$500

MLS ID

PTP2601996

Description

Completely Renovated Condo in Prime Escondido Location! Move right into this beautifully updated condo featuring oak shaker-style cabinets, stainless steel appliances, luxury vinyl plank flooring, dual-pane windows, and tastefully updated bathrooms. This bright and inviting condo offers comfortable living with one assigned parking space and access to fantastic community amenities including a swimming pool, spa, and clubhouse. HOA dues cover exterior maintenance, water, and trash services for added convenience. Community laundry is available on-site. Located across from Oak Hill City Park and Elementary School, and just minutes from the area’s best shopping, dining, and entertainment, this home combines modern upgrades with an unbeatable location. A perfect opportunity to own a turn-key property in a highly desirable neighborhood!

Mortgage Calculator

Est. Monthly Payment

$2,943

Principal & Interest$1,946
Property Tax$385
Insurance$112
HOA$500
%($76,980)
%

Investment Score

4D
Est. Monthly Rent
$2,331
Monthly Cashflow

Rent − PITIA

$-612
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,469

Mortgage (P+I)
$1,946
Cap Rate
1.49%
Cash-on-Cash
-22.90%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$4,239

NOI (Annual)
$5,727
Price-to-Rent

Lower = better for investors

13.8

* 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