1 / 20

2094 Grand Ave #7

Escondido, CA 92027

$345,000

Beds

Baths

Sqft

864

Year Built

1981

Days on Market

Property Type

Condo

HOA/mo

$589

MLS ID

260014838SD

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

Virtual Tour

About This Property

This is a Trust Sale. Vacant, clean, move-in ready 2-Bedroom/1-Bathroom end unit condominium that includes a detached 1-car garage and 1 open parking space (permit required). Quartz counter tops, vinyl plank flooring, stainless steel appliances, dual pane windows, 2" wood blinds. Community Pool/Spa, Laundry Facilities.

Mortgage Calculator

Est. Monthly Payment

$2,779

Principal & Interest$1,745

Property Tax$345

Insurance$101

HOA$589

Down Payment

%($69,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,243

Comp Average

$1,948

2280 Valley Pkwy

2bd / 2ba · 1,200 sqft · Mfd/Mobile Home

$239K

Est. $1,554/mo

2700 Valley Parkway

2bd / 2ba · 1,440 sqft · Mfd/Mobile Home

$300K

Est. $1,950/mo

1811 E Grand Avenue

2bd / 1.5ba · 905 sqft · Condo

$330K

Est. $2,142/mo

2041 Grand Ave

2bd / 1ba · 864 sqft · Condo

$325K

Est. $2,112/mo

2012 Mission Ave

2bd / 1.5ba · 910 sqft · Condo

$305K

Est. $1,983/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

52B

Est. Monthly Rent

$2,243

Monthly Cashflow

Rent − PITIA

$-537

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,340

Mortgage (P+I)

$1,745

Cap Rate

1.41%

Cash-on-Cash

-23.30%

DSCR

Need ≥ 1.25 for DSCR loan

0.81

Break-even Rent

$3,983

NOI (Annual)

$4,855

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 Analysis Open Full Calculator