2362 E Lincoln Avenue Avenue
1 / 20

2362 E Lincoln Avenue Avenue

C

Escondido, CA 92027

$1,499,000
NEW — 0d

Beds

5

Baths

4.5

Sqft

4,043

Year Built

2021

Days on Market

0

Property Type

Single Family

HOA/mo

$168

MLS ID

NDP2606535

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

Virtual Tour

About This Property

This fairly new, gorgeous home has awesome 330 views from the front to the back and throughout all the windows. Set against the hills of Escondido yet close to recreation, entertainment, shopping, banks, restaurants, and more... Big yard, spacious living room, and family room. Gourmet kitchen with many upgrades, the elegant master suite with a large walk-in closet, and the master bath offering an oval tub and a separate shower. High-efficiency air conditioning, large bedrooms, and a big loft on the 2nd floor. There's a spacious next-gen suite downstairs, which would be perfect for the guest or mother-in-law, or even for the rental suite for some extra income. There's a wonderful exercise pool/Jacuzzi in the backyard for you to enjoy (the exercise pool/ Jacuzzi in the backyard is not included in the house sale, but it is negotiable).

Mortgage Calculator

Est. Monthly Payment

$9,684

Principal & Interest$7,580
Property Tax$1,499
Insurance$437
HOA$168
%($299,800)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$5,247
Monthly Cashflow

Rent − PITIA

$-4,437
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,893

Mortgage (P+I)
$7,580
Cap Rate
0.55%
Cash-on-Cash
-27.59%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$14,199

NOI (Annual)
$8,244
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