2121 Grand Ave
1 / 14

2121 Grand Ave #28G

B

Escondido, CA 92027

$440,000

Beds

2

Baths

1.5

Sqft

916

Year Built

1973

Days on Market

98

Property Type

Townhouse

HOA/mo

$390

MLS ID

260004790SD

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

Virtual Tour

About This Property

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

$3,183

Principal & Interest$2,225
Property Tax$440
Insurance$128
HOA$390
%($88,000)
%

Location

Loading map...

Investment Score

52B
Est. Monthly Rent
$2,511
Monthly Cashflow

Rent − PITIA

$-672
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,616

Mortgage (P+I)
$2,225
Cap Rate
1.66%
Cash-on-Cash
-22.04%
DSCR

Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$4,610

NOI (Annual)
$7,306
Price-to-Rent

Lower = better for investors

14.6

* 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