2425 Cranston Dr. #39

Escondido, CA 92025

$399,000

Soft Appraisal Value: $394,600 · 1.1% above estimate

Beds

Baths

Sqft

832

Year Built

1986

Days on Market

139

Property Type

Condo

HOA/mo

$570

MLS ID

260002242SD

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

Virtual Tour

About This Property

Bright top floor unit with balcony overlooking trees and open space. Great price! Last sale of unit match in complex was at $435K!

Mortgage Calculator

Est. Monthly Payment

$3,103

Principal & Interest$2,018

Property Tax$399

Insurance$116

HOA$570

Down Payment

%($79,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,417

Comp Average

$2,063

806 4th Ave

1bd / 1ba · 910 sqft · Condo

$399K

Est. $2,559/mo

1010 Washington Avenue

2bd / 1ba · 1,066 sqft · Condo

$400K

Est. $2,491/mo

1040 Washington Avenue

1bd / 1ba · 865 sqft · Condo

$285K

Est. $1,853/mo

1040 Washington

1bd / 1ba · 865 sqft · Condo

$275K

Est. $1,788/mo

1060 E Washington Ave

2bd / 2ba · 936 sqft · Condo

$250K

Est. $1,625/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

48B

Est. Monthly Rent

$2,417

Monthly Cashflow

Rent − PITIA

$-686

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,574

Mortgage (P+I)

$2,018

Cap Rate

1.33%

Cash-on-Cash

-23.67%

DSCR

Need ≥ 1.25 for DSCR loan

0.78

Break-even Rent

$4,461

NOI (Annual)

$5,323

Price-to-Rent

Lower = better for investors

13.8

* 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 Analysis Open Full Calculator