2077 Audubon
1 / 20

2077 Audubon

D

Escondido, CA 92027

$750,000
NEW — 0d on market

Beds

3

Baths

3

Sqft

1,520

Year Built

1986

Days on Market

0

Property Type

Single Family

HOA/mo

$220

MLS ID

260008461SD

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

About This Property

Beautiful 3 bedroom 3 bath home with dual masters, one upstairs and one downstairs. Amazing semi panoramic view on an elevated lot with a constant coastal breeze. Freshly painted and features open living space. Kitchen includes new range. New water heater. Roof, A/C, doors, and windows replaced within the past 7 years. Located in a quiet family friendly neighborhood close to freeways, restaurants, shopping, Dixon Lake, and so much more. You don't want to miss this gem!

Mortgage Calculator

Est. Monthly Payment

$4,981

Principal & Interest$3,792
Property Tax$750
Insurance$219
HOA$220
%($150,000)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$3,753
Monthly Cashflow

Rent − PITIA

$-1,228
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,717

Mortgage (P+I)
$3,792
Cap Rate
1.72%
Cash-on-Cash
-21.73%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$7,281

NOI (Annual)
$12,910
Price-to-Rent

Lower = better for investors

16.7

* 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