2425 Cranston Dr.

Escondido, CA 92025

$399,000

Beds

Baths

Sqft

832

Year Built

1986

Days on Market

Property Type

Condo

HOA/mo

$570

MLS ID

260002242SD

View on MLS

Description

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

Comparable Properties

5 comps found

This Property

$2,004

Comp Average

$2,358

101 Spruce Street

2bd / 2ba · 857 sqft · Condo

$350K

Est. $2,521/mo

1060 E Washington Ave

2bd / 2ba · 936 sqft · Condo

$300K

Est. $2,400/mo

1020 Washington Avenue

2bd / 2ba · 1,178 sqft · Condo

$399K

Est. $2,666/mo

1040 Washington Avenue

1bd / 1ba · 865 sqft · Condo

$299K

Est. $1,939/mo

806 4th Ave

1bd / 1ba · 910 sqft · Condo

$415K

Est. $2,263/mo

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

Investment Score

Est. Monthly Rent

$2,004

Monthly Cashflow

Rent − PITI − HOA

$-1,099

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,892

Mortgage (P+I)

$2,018

Cap Rate

0.38%

Cash-on-Cash

-16.52%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65

Break-even Rent

$3,103

NOI (Annual)

$1,507

Price-to-Rent

Lower = better for investors

16.6

* 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