1935 Sunset Drive
1 / 20

1935 Sunset Drive #45

C

Escondido, CA 92025

$535,000
NEW — 3d

Soft Appraisal Value: $521,600 · 2.6% above estimate

Beds

2

Baths

1.5

Sqft

1,162

Year Built

1979

Days on Market

3

Property Type

Condo

HOA/mo

$447

MLS ID

NDP2605386

This property is in Escondido (92025). View neighborhood stats →

Virtual Tour

About This Property

Step inside to an inviting, open-concept living area featuring soaring vaulted ceilings and a cozy fireplace that creates an airy, spacious feel. The entire home showcases brand-new luxury vinyl flooring that flows seamlessly from room to room. The heart of the home is the fully updated kitchen, boasting stunning premium quartz countertops, new cabinetry, and contemporary fixtures. Both bedrooms provide comfortable retreats with generous closet space. The refreshed bathroom features a stylish modern vanity and clean finishes. Step outside to your private patio space, perfect for enjoying your morning coffee or dining alfresco in the beautiful Southern California weather.

Mortgage Calculator

Est. Monthly Payment

$3,843

Principal & Interest$2,705
Property Tax$535
Insurance$156
HOA$447
%($107,000)
%

Location

Loading map...

Investment Score

44C
Est. Monthly Rent
$2,847
Monthly Cashflow

Rent − PITIA

$-996
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,097

Mortgage (P+I)
$2,705
Cap Rate
1.36%
Cash-on-Cash
-23.52%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$5,570

NOI (Annual)
$7,300
Price-to-Rent

Lower = better for investors

15.7

* 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