2357 Royal Crest
1 / 20

2357 Royal Crest

D

Escondido, CA 92025

$1,249,000
NEW — 0d on market

Beds

4

Baths

3.5

Sqft

2,929

Year Built

1971

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008109SD

This property is in Escondido (92025). View neighborhood stats →

About This Property

Don’t miss the 3D tour! Welcome to prestigious Royal Crest Drive, a quiet, private street in a great location where homes rarely come on the market. This long time family home offers a great opportunity in a highly desirable neighborhood, with a pool, solar, a large mostly flat yard, mature avocado trees, and plenty of character. With endless potential, it’s ready for its next chapter. The solar system helps offset electricity costs and can cover a substantial portion of annual usage depending on lifestyle.

Mortgage Calculator

Est. Monthly Payment

$7,929

Principal & Interest$6,316
Property Tax$1,249
Insurance$364
%($249,800)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$4,372
Monthly Cashflow

Rent − PITIA

$-3,557
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,603

Mortgage (P+I)
$6,316
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$11,649

NOI (Annual)
$8,551
Price-to-Rent

Lower = better for investors

23.8

* 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