2143
1 / 20

2143 #int

D

Escondido, CA 92027

$799,000
NEW — 0d on market

Beds

3

Baths

2

Sqft

1,248

Year Built

1987

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008474SD

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

About This Property

Charming 3BR/2BA home on a large lot in a quiet Escondido street with no neighbor behind for added privacy. This clean and well-maintained home features vaulted ceilings, wood-look tile flooring, a 2-car garage, newer induction stove, and stainless steel refrigerator. Spacious backyard offers endless potential with room for an ADU, entertaining, gardening or a pool. Detached structure provides additional storage or could be used as a home office, studio, or flex space. Great opportunity to own a private property with versatility and room to grow.

Mortgage Calculator

Est. Monthly Payment

$5,072

Principal & Interest$4,040
Property Tax$799
Insurance$233
%($159,800)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$3,595
Monthly Cashflow

Rent − PITIA

$-1,477
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,970

Mortgage (P+I)
$4,040
Cap Rate
1.61%
Cash-on-Cash
-22.30%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$7,452

NOI (Annual)
$12,844
Price-to-Rent

Lower = better for investors

18.5

* 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