Back to listings
2644 Rockrose Glen

2644 Rockrose Glen

B

Escondido, CA 92025

$684,990
NEW — 1d

Beds

3

Baths

3

Sqft

1,298

Year Built

2026

Days on Market

1

Property Type

Townhouse

HOA/mo

$419

MLS ID

NDP2606830

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

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 three spacious bedrooms, two with their own ensuite baths! The open layout includes a an additional full bath on the second level adjacent to the third bedroom and generous wrap around kitchen with plenty of storage. Pictures are of the model home.

Mortgage Calculator

Est. Monthly Payment

$4,767

Principal & Interest$3,464
Property Tax$685
Insurance$200
HOA$419
%($136,998)
%

Comparable Properties

5 comps found

This Property

$3,411

vs

Comp Average

$2,650

2425 Cranston Drive

2425 Cranston Drive

2bd / 2ba · 832 sqft · Condo

$425K

Est. $2,587/mo

440 Citracado Parkway

440 Citracado Parkway

2bd / 2ba · 1,004 sqft · Condo

$475K

Est. $2,750/mo

1020 Washington

1020 Washington

2bd / 2ba · 1,178 sqft · Condo

$439K

Est. $2,738/mo

450 Vermont

450 Vermont

2bd / 2ba · 1,204 sqft · Condo

$445K

Est. $2,587/mo

450 Vermont

450 Vermont

2bd / 2ba · 1,204 sqft · Condo

$482K

Est. $2,587/mo

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

Investment Score

37C
Est. Monthly Rent
$3,411
Monthly Cashflow

Rent − PITIA

$-1,357
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,712
Mortgage (P+I)
$3,464
Cap Rate
1.32%
Cash-on-Cash
-23.76%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$6,933
NOI (Annual)
$9,020
Price-to-Rent

Lower = better for investors

16.7

* 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