2632 Buckwheat Glen

2632 Buckwheat Glen

D

Escondido, CA 92025

$852,777

Soft Appraisal Value: $846,400 · 0.8% above estimate

Beds

4

Baths

3.5

Sqft

1,751

Year Built

2025

Days on Market

136

Property Type

Townhouse

HOA/mo

$419

MLS ID

NDP2510747

Description

Discover modern living at Rosegate in Escondido. 2632 Buckwheat Glen features a stylish 3-story design offering 1,751 sq. ft. of living space with 4 bedrooms, 3.5 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

$5,833

Principal & Interest$4,312
Property Tax$853
Insurance$249
HOA$419
%($170,555)
%

Investment Score

6D
Est. Monthly Rent
$4,727
Monthly Cashflow

Rent − PITI − HOA

$-1,106
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,904

Mortgage (P+I)
$4,312
Cap Rate
1.98%
Cash-on-Cash
-20.43%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.81
Break-even Rent
$8,498

NOI (Annual)
$16,900
Price-to-Rent

Lower = better for investors

15.0

* 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