2632 Buckwheat Glen
1 / 6

2632 Buckwheat Glen

D

Escondido, CA 92025

$814,990
NEW — 1d

Beds

4

Baths

3.5

Sqft

1,751

Year Built

2025

Days on Market

1

Property Type

Townhouse

HOA/mo

$419

MLS ID

NDP2604497

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

Virtual Tour

About This Property

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

$5,593

Principal & Interest$4,121
Property Tax$815
Insurance$238
HOA$419
%($162,998)
%

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$3,667
Monthly Cashflow

Rent − PITIA

$-1,926
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,449

Mortgage (P+I)
$4,121
Cap Rate
0.99%
Cash-on-Cash
-25.39%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$8,146

NOI (Annual)
$8,069
Price-to-Rent

Lower = better for investors

18.5

* 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