258 Vista Grande
1 / 20

258 Vista Grande

D

Escondido, CA 92025

$960,000

Soft Appraisal Value: $939,100 · 2.2% above estimate

Beds

3

Baths

2

Sqft

2,004

Year Built

1980

Days on Market

51

Property Type

Single Family

HOA/mo

$185

MLS ID

NDP2603026

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

Virtual Tour

About This Property

Welcome to 258 Vista Grande Glen, a well-maintained home in a quiet Escondido neighborhood.. This 3-bedroom, 2-bath house offers comfort, flexibility, and outdoor living in a desirable low-HOA community. Recently remodeled kitchen and replaced flooring make this an easy move in. HVAC system completely replaced approx six years ago. Also included, a whole-house fan that helps with airflow and keeps energy costs down year-round. Inside, the layout feels practical and functional, all rooms on the same level. You’ll also find extra flexible spaces that work well as a home office, den, or hobby area, which are not counted in the 3 bedrooms. Out back, the yard is low-maintenance and set up for entertaining or just relaxing. There’s a concrete pad ready for a future spa, plus several mature fruit trees: orange, tangerine, lemon, loquat, and persimmon. It’s a nice private space where you can enjoy fresh fruit right from your own yard. Oversized 2 car garage with access underneath the home allows for additional storage space and easy access to home mechanics. Easy access to freeways, shopping, and nearby parks in a peaceful setting.

Mortgage Calculator

Est. Monthly Payment

$6,279

Principal & Interest$4,854
Property Tax$960
Insurance$280
HOA$185
%($192,000)
%

Location

Loading map...

Investment Score

13D
Est. Monthly Rent
$3,547
Monthly Cashflow

Rent − PITIA

$-2,732
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,348

Mortgage (P+I)
$4,854
Cap Rate
0.63%
Cash-on-Cash
-27.18%
DSCR

Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$9,194

NOI (Annual)
$6,074
Price-to-Rent

Lower = better for investors

22.6

* 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