2121 Grand Ave

2121 Grand Ave #28G

D

Escondido, CA 92027

$415,000

Beds

2

Baths

1.5

Sqft

916

Year Built

1973

Days on Market

35

Property Type

Townhouse

HOA/mo

$390

MLS ID

260004790SD

Description

BACK ON MARKET. Welcome to this beautifully remodeled two-story townhouse in Escondido, featuring upgraded floors, modernized bathrooms, and a stylish kitchen, along with a private patio ideal for relaxing or entertaining; with two assigned parking spaces and a desirable community setting, this home offers the perfect blend of comfort, convenience, and modern living.

Mortgage Calculator

Est. Monthly Payment

$3,025

Principal & Interest$2,098
Property Tax$415
Insurance$121
HOA$390
%($83,000)
%

Investment Score

7D
Est. Monthly Rent
$2,679
Monthly Cashflow

Rent − PITIA

$-345
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,307

Mortgage (P+I)
$2,098
Cap Rate
2.29%
Cash-on-Cash
-18.90%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.89
Break-even Rent
$4,377

NOI (Annual)
$9,492
Price-to-Rent

Lower = better for investors

12.9

* 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