2464 Canyon Creek Rd
1 / 20

2464 Canyon Creek Rd

D

Escondido, CA 92025

$1,675,000

Beds

6

Baths

5

Sqft

4,500

Year Built

1992

Days on Market

45

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007336SD

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

Virtual Tour

About This Property

Subject to Cancellation of the existing Escrow!!!Welcome Home! Spanning 4,500 square feet, this custom estate offers a spacious, open floor plan with stunning 360-degree 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, restaurants, and freeway lake Hudges. The house is freshly painted throughout, and brand-new epoxy in the garage.

Mortgage Calculator

Est. Monthly Payment

$10,633

Principal & Interest$8,470
Property Tax$1,675
Insurance$489
%($335,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$5,863
Monthly Cashflow

Rent − PITIA

$-4,771
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,515

Mortgage (P+I)
$8,470
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$15,623

NOI (Annual)
$11,456
Price-to-Rent

Lower = better for investors

23.8

* 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