1978 Arbor Glen
1 / 11

1978 Arbor Glen

C

Escondido, CA 92025

$745,000

Soft Appraisal Value: $740,600 · 0.6% above estimate

Beds

3

Baths

2.5

Sqft

1,460

Year Built

2003

Days on Market

99

Property Type

Single Family

HOA/mo

$240

MLS ID

260002377SD

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

Virtual Tour

About This Property

Private circular road community in great SW Escondido central location. Easy access to 15 freeway without the noise. Beautiful view with large backyard. Open floor plan. Primary bedroom has attached bath and walk in closet. Huge 2nd and 3rd bedrooms. Full size driveway. Great value!

Mortgage Calculator

Est. Monthly Payment

$4,969

Principal & Interest$3,767
Property Tax$745
Insurance$217
HOA$240
%($149,000)
%

Location

Loading map...

Investment Score

44C
Est. Monthly Rent
$3,833
Monthly Cashflow

Rent − PITIA

$-1,136
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,639

Mortgage (P+I)
$3,767
Cap Rate
1.82%
Cash-on-Cash
-21.25%
DSCR

Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$7,260

NOI (Annual)
$13,543
Price-to-Rent

Lower = better for investors

16.2

* 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