2343 Tanzanite Glen
Ctop 80%Escondido, CA 92025
Pass at asking: -$2,898/mo full cashflow at 20% down, 7.49% rate.
Works at $224,319 (63% under asking), or at 90% down.
Rent $2,740/mo from 19 leases of 2-bed condos & townhomes in 92025 ($2,519–$3,129).
Beds
2
Baths
3
Sqft
1,207
Year Built
2026
Days on Market
—
Property Type
Condo
HOA/mo
$380
MLS ID
SW26236210
This property is in Escondido (92025). View neighborhood stats →
About This Property
The Plan 1B has 1,207 square feet with 2 bedrooms + den and 2.5 bathrooms. The home has a Great room just steps to the covered deck, an island kitchen with counter seating area, pantry closet, stainless-steel appliances, and Quartz counter tops with a full backsplash at the cooktop. On the third floor is the stackable laundry closet, the primary bedroom with a walk-in closet and ensuite bathroom, another bedroom and full bathroom. The homes has White shaker-style cabinetry throughout and the flooring is upgraded laminate at the Entry, Kitchen, Great Room, Baths and Laundry. There is Smart Home technology throughout, solar is included in the price, and a direct access 2-car garage pre-plumbed for an electric car. This is an all-electric cozy community in a great location just off the 15 freeway. This home is a quick move in ready now!
Mortgage Calculator
Est. Monthly Payment
$4,508
Comparable Properties
5 comps foundThis Property
$2,740
Comp Average
$3,056
450 W Vermont
2bd / 2ba · 1,204 sqft · Condo
$440K
Est. $2,930/mo
2339 Tanzanite Glen
3bd / 3ba · 1,299 sqft · Condo
$570K
Est. $3,340/mo
2341 Golden Blaze Glen
2bd / 2.5ba · 1,208 sqft · Condo
$550K
Est. $2,861/mo
365 Moonstone Glen
2bd / 2.5ba · 1,223 sqft · Condo
$550K
Est. $2,871/mo
2345 Golden Blaze Glen
3bd / 2.5ba · 1,208 sqft · Condo
$620K
Est. $3,279/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
19 leases of 2-bed condos & townhomes in 92025 · $2,519–$3,129
Blended 50/50 with the zip's market median ($2,656)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,898/mo short at 20% down; 90% down or +$3,764/mo rent closes it.
- Break-even price
- $224,319
- Break-even rent
- $6,504/mo
- Cashflow at 35% down
- −$2,269/mo
- Down payment to break even
- 90%
- Rate to break even
- Not reachable
63% under asking
$3,764/mo above the estimate
$539,991 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.49% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator