2628 Rockrose

Escondido, CA 92025

$649,990

NEW — 4d on market

Beds

Baths

Sqft

1,211

Year Built

2026

Days on Market

Property Type

Townhouse

HOA/mo

$419

MLS ID

NDP2603122

🏠 Virtual Tour View on MLS

Description

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

$4,545

Principal & Interest$3,287

Property Tax$650

Insurance$190

HOA$419

Down Payment

%($129,998)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$2,596

Comp Average

$2,379

1037 E. Washington Avenue

3bd / 2ba · 1,074 sqft · Condo

$444K

Est. $2,886/mo

625 Fig Street

2bd / 2ba · 1,021 sqft · Condo

$450K

Est. $2,733/mo

1030 Washington Ave

2bd / 2ba · 1,178 sqft · Condo

$425K

Est. $2,378/mo

806 4th Ave

1bd / 1ba · 910 sqft · Condo

$399K

Est. $1,892/mo

2425 Cranston Dr.

2bd / 2ba · 832 sqft · Condo

$399K

Est. $2,004/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$2,596

Monthly Cashflow

Rent − PITIA

$-1,950

Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,088

Mortgage (P+I)

$3,287

Cap Rate

0.37%

Cash-on-Cash

-28.51%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.57

Break-even Rent

$6,607

NOI (Annual)

$2,379

Price-to-Rent

Lower = better for investors

20.9

* 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 Analysis Open Full Calculator