2405 Turnbridge
Btop 30%Escondido, CA 92027
Pass at asking: -$2,526/mo full cashflow at 20% down, 7.49% rate.
Works at $221,491 (60% under asking), or at 86% down.
Rent $2,653/mo from 8 leases of 2-bed condos & townhomes within 0.5 mi ($2,372–$2,795).
Beds
2
Baths
2
Sqft
1,000
Year Built
1981
Days on Market
0
Property Type
Townhouse
HOA/mo
$334
MLS ID
260026244SD
This property is in Escondido (92027). View neighborhood stats →
About This Property
Welcome to 2450 Turnbridge! This beautifully maintained two-bedroom, two-bathroom home offers a wonderful combination of comfort, thoughtful upgrades, and low-maintenance living. Featuring vaulted ceilings, an open and inviting floor plan, and an abundance of natural light, the home feels spacious and welcoming throughout. Interior highlights include plantation-style shutters throughout, mirrored closet doors, ceiling fans in all four rooms, Pergo flooring, and smooth ceilings with all popcorn texture removed. The updated kitchen features all-new maple cabinetry, new stove and microwave, and a stylish tile backsplash. Both bathrooms feature updated countertops and tile flooring, while the primary bathroom also offers a skylight for added natural light. Step outside to enjoy the private patio with a beautiful new birch patio cover, creating an inviting space for relaxing, entertaining, or gardening. Additional features include a two-car garage with a new garage door and convenient access to the community pool and spa. The HOA maintains the exterior painting, backyard fencing, and front yard landscaping, adding to the ease of ownership. With its desirable corner location, extensive upgrades, and inviting indoor-outdoor living spaces, this home offers a fantastic opportunity to enjoy comfortable, low-maintenance living!
Mortgage Calculator
Est. Monthly Payment
$4,111
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$2,653
Comp Average
$2,562
2504 Wanek Road
2bd / 1ba · 882 sqft · Townhouse
$369K
Est. $2,535/mo
475 Midway Dr
2bd / 2ba · 964 sqft · Condo
$405K
Est. $2,576/mo
475 Midway Dr
2bd / 1ba · 964 sqft · Condo
$409K
Est. $2,576/mo
2121 Grand Avenue
2bd / 1.5ba · 916 sqft · Townhouse
$450K
Est. $2,517/mo
505 San Pasqual Valley Road
2bd / 2ba · 992 sqft · Condo
$450K
Est. $2,607/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
8 leases of 2-bed condos & townhomes within 0.5 mi · $2,372–$2,795
Blended 50/50 with the zip's market median ($2,688)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,526/mo short at 20% down; 86% down or +$3,280/mo rent closes it.
- Break-even price
- $221,491
- Break-even rent
- $5,933/mo
- Cashflow at 35% down
- −$1,950/mo
- Down payment to break even
- 86%
- Rate to break even
- Not reachable
60% under asking
$3,280/mo above the estimate
$472,140 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