This listing is no longer active

This page is kept for reference. Browse active listings →

2628 Rockrose
1 / 6

2628 Rockrose

B

Escondido, CA 92025

$639,990

Soft Appraisal Value: $639,700 · 0.0% above estimate

Beds

2

Baths

3

Sqft

1,211

Year Built

2026

Days on Market

46

Property Type

Townhouse

HOA/mo

$419

MLS ID

NDP2603122

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

Virtual Tour

About This Property

Discover modern living at Rosegate in Escondido. 2628 Rockrose Glen, features a stylish 3-story design offering 1,211 sq. ft. of living space with 2 bedrooms, 3 baths, and a 2-car attached garage. Enjoy sustainable comfort with included solar and ENERGY STAR® certification. Thoughtfully designed interiors feature 9-foot ceilings on the 2nd and 3rd floors, and every home includes a 10-year limited warranty for added peace of mind.

Mortgage Calculator

Est. Monthly Payment

$4,482

Principal & Interest$3,236
Property Tax$640
Insurance$187
HOA$419
%($127,998)
%

Location

Loading map...

Investment Score

51B
Est. Monthly Rent
$3,706
Monthly Cashflow

Rent − PITIA

$-776
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,162

Mortgage (P+I)
$3,236
Cap Rate
2.01%
Cash-on-Cash
-20.27%
DSCR

Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$6,514

NOI (Annual)
$12,892
Price-to-Rent

Lower = better for investors

14.4

* 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