2094 Grand Ave
1 / 20

2094 Grand Ave #33

B

Escondido, CA 92027

$339,000

Soft Appraisal Value: $366,300 · 7.5% below estimate

Beds

2

Baths

2

Sqft

959

Year Built

1981

Days on Market

76

Property Type

Condo

HOA/mo

$572

MLS ID

CV26035269

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

Virtual Tour

About This Property

Don't miss this fantastic opportunity for first-time buyers! Private CORNER upstairs end unit featuring TWO spacious bedrooms and TWO full bathrooms with a Detached Garage. Just moments from the I-15 and CA-78 freeways for convenient commuting. The open-concept living area flows seamlessly into the kitchen, which is equipped with appliances including a refrigerator, built-in dishwasher, microwave, and stove. Step outside to your private balcony a perfect place to enjoy your morning coffee or unwind in the evening. Additional highlights include a detached single-car garage, offering both parking and extra storage. The HOA COVERS: water, trash, sewer, and structural homeowners insurance, allowing for easy, low-maintenance living! Residents enjoy resort-style amenities including swimming pools, a spa/Jacuzzi, and a playground area. Call today to schedule a showing and to become the owner of this perfect opportunity!

Mortgage Calculator

Est. Monthly Payment

$2,724

Principal & Interest$1,714
Property Tax$339
Insurance$99
HOA$572
%($67,800)
%

Location

Loading map...

Investment Score

48B
Est. Monthly Rent
$2,096
Monthly Cashflow

Rent − PITIA

$-628
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,393

Mortgage (P+I)
$1,714
Cap Rate
1.14%
Cash-on-Cash
-24.65%
DSCR

Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$3,905

NOI (Annual)
$3,857
Price-to-Rent

Lower = better for investors

13.5

* 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