2550 E. Valley Pkwy #99
Atop 10%Escondido, CA 92027
Pass at asking: -$708/mo full cashflow at 20% down, 7.36% rate.
Works at $222,349 (29% under asking), or at 53% down.
Rent $2,207/mo: zip market median for this bed count.
Beds
2
Baths
2
Sqft
1,152
Year Built
1972
Days on Market
0
Property Type
Mfd/Mobile Home
HOA/mo
N/A
MLS ID
PTP2608388
This property is in Escondido (92027). View neighborhood stats →
About This Property
Stunning Mobile home that has been beautifully redone. Newer Kitchen, bathrooms, Flooring thoughout, dual pane windows, and fresh paint. All this in a family park with club house, exercise room, pool and spa, play area and pet area. Dont let this one slip by... Easy to show. Some photos are digitally altered '
Mortgage Calculator
Est. Monthly Payment
$2,145
Location
Loading map...
Zoned Schools
Elementary
Orange Glen Elementary · grades K-5 · Escondido Union
Middle
Hidden Valley Middle · grades 6-8 · Escondido Union
High
Orange Glen High · grades 9-12 · Escondido Union High
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
3 comps foundThis Property
$2,207
Comp Average
$2,207
2280 Valley Parkway
2bd / 2ba · 1,034 sqft · Mfd/Mobile Home
$192K
Est. $2,207/mo
2550 E Valley Pkwy Spc 122
2bd / 2ba · 1,440 sqft · Mfd/Mobile Home
$250K
Est. $2,207/mo
2700 Valley Parkway
2bd / 2ba · 1,054 sqft · Mfd/Mobile Home
$255K
Est. $2,207/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
Zip market median for this bed count
Thin data: no closed leases like this one nearby.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$708/mo short at 20% down; 53% down or +$920/mo rent closes it.
- Break-even price
- $222,349
- Break-even rent
- $3,127/mo
- Cashflow at 35% down
- −$382/mo
- Down payment to break even
- 53%
- Rate to break even
- 2.76%
29% under asking
$920/mo above the estimate
$166,950 cash
at 20% down
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator