2674 Escala Circle

2674 Escala Circle

D

San Diego, CA 92108

$875,000

Soft Appraisal Value: $872,600 · 0.3% above estimate

Beds

3

Baths

3.5

Sqft

1,619

Year Built

2004

Days on Market

51

Property Type

Townhouse

HOA/mo

$534

MLS ID

260002942SD

Description

Desirable corner townhome located in the highly sought-after Escala Terraces, offering over 1,600 sq ft of thoughtfully designed living space. The home features hardwood floors throughout the living areas and carpet in the bedrooms, along with a convenient first-floor bedroom and full bathroom, ideal for guests, multigenerational living, or a home office. Each additional bedroom includes its own private bathroom, providing exceptional comfort and privacy. The open-concept floor plan showcases a light-filled kitchen, living, and dining area centered around a cozy fireplace, along with an additional guest bathroom for added convenience, perfect for both everyday living and entertaining. This corner unit also offers scenic views, enhancing the bright and airy living space. Residents enjoy resort-style amenities including a pool, spa, fitness center, tennis courts, dog park, and scenic hiking and walking trails. Prime location with easy access to shopping, dining, and major freeways.

Mortgage Calculator

Est. Monthly Payment

$6,089

Principal & Interest$4,424
Property Tax$875
Insurance$255
HOA$534
%($175,000)
%

Investment Score

5D
Est. Monthly Rent
$4,678
Monthly Cashflow

Rent − PITI − HOA

$-1,410
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,216

Mortgage (P+I)
$4,424
Cap Rate
1.66%
Cash-on-Cash
-22.05%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$8,854

NOI (Annual)
$14,507
Price-to-Rent

Lower = better for investors

15.6

* 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