2425 Cranston Dr.

2425 Cranston Dr.

D

Escondido, CA 92025

$535,000

Beds

2

Baths

2

Sqft

1,026

Year Built

1989

Days on Market

24

Property Type

Condo

HOA/mo

$570

MLS ID

260004958SD

Description

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

$3,966

Principal & Interest$2,705
Property Tax$535
Insurance$156
HOA$570
%($107,000)
%

Investment Score

0D
Est. Monthly Rent
$2,004
Monthly Cashflow

Rent − PITI − HOA

$-1,962
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,869

Mortgage (P+I)
$2,705
Cap Rate
-0.37%
Cash-on-Cash
-32.18%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$5,730

NOI (Annual)
$-1,965
Price-to-Rent

Lower = better for investors

22.2

* 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