2425 Cranston Drive
1 / 20

2425 Cranston Drive #10

B

Escondido, CA 92025

$450,000
NEW — 7d

Beds

2

Baths

2

Sqft

832

Year Built

1986

Days on Market

7

Property Type

Condo

HOA/mo

$585

MLS ID

260014857SD

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

Virtual Tour

About This Property

Great Quiet Location, No Steps, First Floor, Move-in Ready, Two Bedroom with TWO assigned parking spots (1 covered & 1 uncovered) in desirable Adobe Hills complex in South Escondido! Light and bright, In Unit Washer/Dryer, Air Conditioning, Covered Patio with Storage Closet, Community Pool & Spa, Clubhouse & Lounge Area. Convenient Location to Freeway Access, Parks, Trader Joe's, Schools, Wineries, Golf courses, Restaurants, Westfield Mall, San Diego Zoo Safari Park and many other Destinations. MUST SEE!

Mortgage Calculator

Est. Monthly Payment

$3,442

Principal & Interest$2,275
Property Tax$450
Insurance$131
HOA$585
%($90,000)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$2,408
Monthly Cashflow

Rent − PITIA

$-1,033
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,962

Mortgage (P+I)
$2,275
Cap Rate
0.84%
Cash-on-Cash
-26.16%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$4,956

NOI (Annual)
$3,758
Price-to-Rent

Lower = better for investors

15.6

* 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 AnalysisOpen Full Calculator