2012 Mission Ave
1 / 20

2012 Mission Ave #11

A

Escondido, CA 92027

$315,000

Beds

2

Baths

1.5

Sqft

910

Year Built

1972

Days on Market

46

Property Type

Condo

HOA/mo

$580

MLS ID

260011229SD

This property is in Escondido (92027). View neighborhood stats →

Virtual Tour

About This Property

New price adjustment + $10,000 seller credit! Opportunity awaits in this 910 sq. ft. 2-bedroom, 1.5-bath condo — ideal for buyers ready to renovate and build equity fast. Motivated sellers are offering closing cost credits, apply it toward HOA fees, rate buy-down, closing costs, or upgrades — your call. Community features include a pool, spa, on-site laundry, and 2 reserved parking spaces. Conveniently located and priced among the best values in the area. Strong upside potential whether you're an investor or a first-time buyer.

Mortgage Calculator

Est. Monthly Payment

$2,580

Principal & Interest$1,593
Property Tax$315
Insurance$92
HOA$580
%($63,000)
%

Location

Loading map...

Investment Score

50B
Est. Monthly Rent
$2,048
Monthly Cashflow

Rent − PITIA

$-532
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,265

Mortgage (P+I)
$1,593
Cap Rate
1.25%
Cash-on-Cash
-24.10%
DSCR

Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$3,691

NOI (Annual)
$3,930
Price-to-Rent

Lower = better for investors

12.8

* 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