200 N Upas St

200 N Upas St

B

Escondido, CA 92025

$939,999
NEW — 2d

Soft Appraisal Value: $859,000 · 9.4% above estimate

Beds

4

Baths

2.5

Sqft

2,192

Year Built

2008

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260014451SD

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

About This Property

Welcome to this stunning and private two-story home, perfectly situated on a long private driveway with ample parking, including a 3-car garage and dedicated RV parking. Enjoy the space and privacy you've been looking for with room between neighbors and none of the crowded feel of a typical cookie-cutter neighborhood. Conveniently located within walking distance to shopping, dining, and everyday conveniences, you'll also enjoy front-row views of holiday fireworks right from your own yard. Even better, the home features fully owned solar panels, helping keep utility costs to a minimum, with no HOA or Mello-Roos fees. Step inside to a grand two-story entry highlighted by a dramatic floor-to-ceiling stacked stone fireplace. The light-filled formal dining room offers seamless access to both the living room and kitchen, making entertaining effortless. The spacious kitchen features abundant cabinetry, granite countertops, stainless steel appliances, and a breakfast bar that opens to a cozy family room with a wall of windows overlooking the backyard. Upstairs, the primary suite offers vaulted ceilings and a spa-inspired ensuite bath complete with a soaking tub, separate glass-enclosed shower, dual vanities, and generous storage. Outside, you'll find an entertainer's dream with multiple seating areas, a large grassy yard, mature fruit trees, a newer covered patio, and a large storage shed with electricity. This exceptional property offers the perfect combination of comfort, privacy, and functionality.

Mortgage Calculator

Est. Monthly Payment

$5,967

Principal & Interest$4,753
Property Tax$940
Insurance$274
%($188,000)
%

Location

Loading map...

Investment Score

36C
Est. Monthly Rent
$4,413
Monthly Cashflow

Rent − PITIA

$-1,554
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,352

Mortgage (P+I)
$4,753
Cap Rate
1.79%
Cash-on-Cash
-21.40%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$8,767

NOI (Annual)
$16,808
Price-to-Rent

Lower = better for investors

17.8

* 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