1860 Guilder Glen

1860 Guilder Glen

Btop 30%

Escondido, CA 92029

$760,000
STR limited · Escondido pilot, owners only · TOT 10%

An HOA may ban rentals of 30 days or less (Civ. Code §4741): check the CC&Rs.

Pass at asking: -$2,884/mo full cashflow at 20% down, 7.36% rate.

Works at $382,548 (50% under asking), or at 76% down.

Rent $4,122/mo from 14 leases of 2–4 bed houses within 2 mi ($3,514–$4,273).

Beds

3

Baths

3

Sqft

1,499

Year Built

1981

Days on Market

—

Property Type

Single Family

HOA/mo

$250

MLS ID

260026995SD

This property is in Escondido (92029). Browse neighborhood analytics →

About This Property

Beautifully Upgraded Southwest Escondido Home - Move-In Ready! Welcome to 1860 Guilder Glen, a beautifully upgraded two-story home tucked away in the quiet Southwest Escondido community of View Terrace! Offering 3 bedrooms, 3 full bathrooms, and 1,499 square feet of thoughtfully designed living space, this home combines comfort, functionality, and an impressive list of recent improvements. One of the home's standout features is its desirable downstairs bedroom and full bathroom, ideal for guests, multigenerational living, or a private home office. Upstairs, you'll find the Primary Bedroom w/two large closets and en-suite Bath; as well as Bedroom & Bath #3. The 2-car attached garage has ample storage & functional Laundry space adds to everyday convenience. Pride of ownership shines throughout, with the seller investing approximately $118,000 in upgrades between 2020 and 2026! Major improvements include a 22-Panel Solar System, completely remodeled Bathrooms, an upgraded 220-amp Electrical Panel, a new HVAC system, and a new Water Heater. The Kitchen & Laundry areas also benefit from updated Appliances, including: refrigerator, stove/range, dishwasher, washer & dryer. Enjoy the lifestyle this peaceful community has to offer, with wonderful amenities including a playground, pool/spa, tennis/pickleball & basketball courts. With its extensive improvements, versatile floor plan, two-car garage, and inviting community amenities, this home is a wonderful opportunity to enjoy the best of comfortable living in Southwest Escondido. Come see all that 1860 Guilder Glen has to offer!

Mortgage Calculator

Est. Monthly Payment

$5,425

Principal & Interest$4,193
Property Tax$760
Insurance$222
HOA$250
%($152,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Miller Elementary · grades K-5 · Escondido Union

  • Middle

    Del Dios Academy of Arts and Sciences · grades 6-8 · Escondido Union

  • High

    Escondido High · grades 9-12 · Escondido Union High

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

46B
Est. Monthly Rent
$4,122

14 leases of 2–4 bed houses within 2 mi · $3,514–$4,273

Blended 50/50 with the zip's market median ($4,290)

Monthly Cashflow

Rent − PITIA

-$1,303
Full Cashflow

Incl. vacancy, PM, maint, capex

-$2,884

What would make this work?

$2,884/mo short at 20% down; 76% down or +$3,746/mo rent closes it.

Break-even price

50% under asking

$382,548
Break-even rent

$3,746/mo above the estimate

$7,868/mo
Cashflow at 35% down
−$2,098/mo
Down payment to break even

$577,600 cash

76%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$4,193
Cap Rate
2.39%
Cash-on-Cash
-22.77%
DSCR

Need ≥ 1.25 for DSCR loan

0.76

NOI (Annual)
$18,176
Price-to-Rent

Lower = better for investors

15.4

* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
BCashflow−$2,884/mo