2362 East Lincoln Ave

2362 East Lincoln Ave

D

Escondido, CA 92027

$1,490,000

Soft Appraisal Value: $1,463,100 · 1.8% above estimate

Beds

5

Baths

4.5

Sqft

4,043

Year Built

2021

Days on Market

79

Property Type

Single Family

HOA/mo

$168

MLS ID

NDP2600511

Description

This fairly new Gorgeous home with an awesome 330 views from front to the back and through all the windows. Set against the hills of the Escondido yet close to recreation, entertainment, shopping, bank, restaurants and more... Big yard, spaces living room and family room. Interior amenities include the gourmet Kitchen with many upgrades, elegant master suite with large walk-in closet, and master bath offering oval tub and separate shower. High efficiency air conditioning, large bedrooms and big loft on the 2nd floor. there's a next Jen suite downstairs that would be perfect for the guest or mother-in-law, there's a wonderful exercise pool/jacuzzi in the backyard for you to enjoy ( exercise pool/jacuzzi in the backyard is not included in the house sale, but it is negotiable ).

Mortgage Calculator

Est. Monthly Payment

$9,627

Principal & Interest$7,534
Property Tax$1,490
Insurance$435
HOA$168
%($298,000)
%

Investment Score

4D
Est. Monthly Rent
$6,257
Monthly Cashflow

Rent − PITIA

$-3,370
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,051

Mortgage (P+I)
$7,534
Cap Rate
1.19%
Cash-on-Cash
-24.37%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$14,115

NOI (Annual)
$17,799
Price-to-Rent

Lower = better for investors

19.8

* 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