2425 Cranston Dr.
1 / 10

2425 Cranston Dr. #219

C

Escondido, CA 92025

$525,000

Soft Appraisal Value: $521,200 · 0.7% above estimate

Beds

2

Baths

2

Sqft

1,026

Year Built

1989

Days on Market

69

Property Type

Condo

HOA/mo

$570

MLS ID

260004958SD

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

Virtual Tour

About This Property

PRICE REDUCTION..Tastefully remodeled and beautifully maintained single level unit in South Escondido. Dual Master bedrooms, remodeled baths, remodeled kitchen with granite countertops, open floorplan, vaulted ceilings, large covered patio and solar panels. Two assigned parking spaces, one covered. Complex features a swimming pool, a spa and a clubhouse with full kitchen. Feels like a single-family home, attached on only one side and no one above or below. Convenient location, close to shopping and highway 15.

Mortgage Calculator

Est. Monthly Payment

$3,903

Principal & Interest$2,655
Property Tax$525
Insurance$153
HOA$570
%($105,000)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$2,659
Monthly Cashflow

Rent − PITIA

$-1,244
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,293

Mortgage (P+I)
$2,655
Cap Rate
0.83%
Cash-on-Cash
-26.20%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$5,637

NOI (Annual)
$4,343
Price-to-Rent

Lower = better for investors

16.5

* 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