205 Tampico
1 / 20

205 Tampico

D

Escondido, CA 92025

$1,449,999
NEW — 2d on market

Beds

4

Baths

2.5

Sqft

2,384

Year Built

1988

Days on Market

2

Property Type

Single Family

HOA/mo

$120

MLS ID

PTP2602708

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

Virtual Tour

About This Property

Beautifully remodeled 2.384 sq ft home located at the end of a quiet cul-de-sac on a private one-acres lot with stunning views. The 4 bedroom, 2.5 bath home features vaulted ceilings, brand new finishes inside and out, and light oak vinyl plank flooring throughout. Upgraded kitchen with light oak shaker cabinets and ample storage. Enjoy a double-sided fireplace connecting the living and family rooms-perfect for both relaxing and entertaining. Spacious primary suite offers a luxurious en-suite bath with soaking tub, custom walk-in shower with bench, dual vanity, and walk-in closet. Resort-style backyard includes a lagoon-style pool, built in jacuzzi, and fire pit. Additional highlights include a separate laundry room and detached 3-car garage.

Mortgage Calculator

Est. Monthly Payment

$9,325

Principal & Interest$7,332
Property Tax$1,450
Insurance$423
HOA$120
%($290,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$5,075
Monthly Cashflow

Rent − PITIA

$-4,250
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,626

Mortgage (P+I)
$7,332
Cap Rate
0.58%
Cash-on-Cash
-27.42%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$13,680

NOI (Annual)
$8,477
Price-to-Rent

Lower = better for investors

23.8

* 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