2464 Canyon Creek Rd

2464 Canyon Creek Rd

D

Escondido, CA 92025

$1,750,000

Soft Appraisal Value: $1,713,900 · 2.1% above estimate

Beds

6

Baths

5

Sqft

4,500

Year Built

1992

Days on Market

97

Property Type

Single Family

HOA/mo

N/A

MLS ID

250045980SD

Description

Welcome Home! Extending 4,500 square feet this custom estate offers a spacious and open floor plan with stunning 360 panoramic views. Enjoy the sunset on your private balcony or clear your mind in your peaceful in-home sauna and pool. Best of South Escondido Estate home living. A large foyer is architecturally designed to capture lovely views from all main living areas. Large master suite on main level with a fireplace, walk-in closet, dual sink, garden tub, separate shower, attached sitting area, indoor sauna, close to north county fair mall shopping centers resturants, freeway.

Mortgage Calculator

Est. Monthly Payment

$11,109

Principal & Interest$8,849
Property Tax$1,750
Insurance$510
%($350,000)
%

Investment Score

5D
Est. Monthly Rent
$7,817
Monthly Cashflow

Rent − PITI − HOA

$-3,292
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,548

Mortgage (P+I)
$8,849
Cap Rate
1.58%
Cash-on-Cash
-22.45%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$16,321

NOI (Annual)
$27,609
Price-to-Rent

Lower = better for investors

18.7

* 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