2644 Rockrose Glen
1 / 6

2644 Rockrose Glen

C

Escondido, CA 92025

$599,990
NEW — 2d

Beds

2

Baths

2.5

Sqft

1,211

Year Built

2026

Days on Market

2

Property Type

Townhouse

HOA/mo

$419

MLS ID

NDP2605416

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

Virtual Tour

About This Property

This brand new three story move in ready home is in a commuter friendly location just off-center city parkway in Escondido. Close to parks and shopping this home boasts two spacious bedrooms, each with their own ensuite bath the open layout includes a an additional half bath on the second level adjacent to the generous kitchen with plenty of storage and a large island for entertaining. The open living area continues out onto a private deck. Upgrades include flooring throughout the home as well as kitchen countertops!

Mortgage Calculator

Est. Monthly Payment

$4,228

Principal & Interest$3,034
Property Tax$600
Insurance$175
HOA$419
%($119,998)
%

Location

Loading map...

Investment Score

31C
Est. Monthly Rent
$2,690
Monthly Cashflow

Rent − PITIA

$-1,538
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,657

Mortgage (P+I)
$3,034
Cap Rate
0.75%
Cash-on-Cash
-26.57%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$6,140

NOI (Annual)
$4,528
Price-to-Rent

Lower = better for investors

18.6

* 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