2607 Radiant Glen
Ctop 80%Escondido, CA 92026
An HOA may ban rentals of 30 days or less (Civ. Code §4741): check the CC&Rs.
Pass at asking: -$3,519/mo full cashflow at 20% down, 7.36% rate.
Works at $301,958 (60% under asking), or at 87% down.
Rent $3,428/mo from 8 leases of 1–3 bed condos & townhomes in 92026 ($3,014–$3,463).
Beds
2
Baths
2.5
Sqft
1,414
Year Built
2026
Days on Market
53
Property Type
Townhouse
HOA/mo
$332
MLS ID
NDP2608805
This property is in Escondido (92026). Browse neighborhood analytics →
About This Property
Brand New Community in Escondido. Wildfire Prepared certification = lower insurance costs. City Vista offers a personalized new home in a community surrounded by beautiful open space. This modern three-story floor plan is approximately 1,414 square feet & offers 2 bedrooms, 2.5 bathrooms & a wonderful great room with a modern kitchen. This beautiful home is designed to be ENERGY STAR® certified for greater comfort, well-being and savings. You can personalize your home with the selection of cabinets, counter tops & flooring. Solar Included! Pictures of the model home.
Mortgage Calculator
Est. Monthly Payment
$5,523
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$3,428
Comp Average
$3,138
29402 Circle R Greens Dr
2bd / 2ba · 1,396 sqft · Townhouse
$550K
Est. $3,173/mo
717 Vibrant Glen
2bd / 2.5ba · 1,235 sqft · Townhouse
$600K
Est. $3,261/mo
719 Vibrant Glen
2bd / 2.5ba · 1,235 sqft · Townhouse
$626K
Est. $3,261/mo
29549 Circle R Greens Dr.
2bd / 2ba · 1,396 sqft · Townhouse
$699K
Est. $3,170/mo
413 Mahogany
2bd / 2ba · 1,352 sqft · Townhouse
$670K
Est. $2,826/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
8 leases of 1–3 bed condos & townhomes in 92026 · $3,014–$3,463
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,519/mo short at 20% down; 87% down or +$4,570/mo rent closes it.
- Break-even price
- $301,958
- Break-even rent
- $7,998/mo
- Cashflow at 35% down
- −$2,730/mo
- Down payment to break even
- 87%
- Rate to break even
- Not reachable
60% under asking
$4,570/mo above the estimate
$663,329 cash
Negative even at a 0% loan
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