1974 Olivia Gln

1974 Olivia Gln

D

Escondido, CA 92025

$1,029,000

Soft Appraisal Value: $1,015,500 · 1.3% above estimate

Beds

4

Baths

2.5

Sqft

1,967

Year Built

2004

Days on Market

9

Property Type

Single Family

HOA/mo

$104

MLS ID

260006310SD

View on MLS

Description

Welcome to 1974 Olivia Glen in Escondido! This 4 bedroom, 2.5 bathroom home offers approximately 1,967 square feet of living space and was built in 2004. Inside, the home features vaulted ceilings that bring in abundant natural light and create an open, airy feel throughout the main living areas. The interior has been updated with modern finishes and improvements, giving the home a clean, contemporary look while maintaining comfortable functionality. The bedrooms are spacious and well proportioned, offering flexibility for families, guests, or a home office setup. The property includes a massive three car garage along with generous driveway space, providing ample parking and storage. Take advantage of a paid off solar with a EV charger. The backyard offers a great setting for entertaining, outdoor dining, or relaxing, with plenty of room to enjoy the Southern California lifestyle. Located in a quiet neighborhood, the home is conveniently close to parks including Kit Carson Park, as well as everyday shopping at Trader Joe’s, Jimbo’s, Vons, and the North County Mall, providing easy access to dining, retail, and recreation.

Mortgage Calculator

Est. Monthly Payment

$6,636

Principal & Interest$5,203
Property Tax$1,029
Insurance$300
HOA$104
%($205,800)
%

Investment Score

3D
Est. Monthly Rent
$4,256
Monthly Cashflow

Rent − PITI − HOA

$-2,380
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,217

Mortgage (P+I)
$5,203
Cap Rate
1.15%
Cash-on-Cash
-24.59%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$9,732

NOI (Annual)
$11,839
Price-to-Rent

Lower = better for investors

20.1

* 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