2873 Verda Avenue
1 / 20

2873 Verda Avenue

D

Escondido, CA 92025

$1,495,000
NEW — 2d

Beds

3

Baths

2

Sqft

2,676

Year Built

1956

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603746

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

Virtual Tour

About This Property

OPEN HOUSE Saturday & Sunday 12-4pm. Magical Updated Single Story Custom Adobe Pool Home W/SPECTACULAR PANORAMIC VIEWS nestled on 1.45 acres in S Escondido. Sparkling pool. Private, quiet, & serene. A slice of the country just minutes to the I-15 freeway, shopping, restaurants, & the downtown. NO HOA or Mello Roos. 39 Seller owned Solar Panels, Roof replaced in 2016, Heater & AC unit replaced approximately 5 yrs ago. Updated baths, kitchen w/granite, tile backsplash, stainless appliances, & skylight. Hardwood, Saltillo tile, & carpet flooring. Dual pane windows to take in the view. Gorgeous open beamed vaulted ceilings & 3 unique fireplaces. Primary Suite with walk in closet. Possibility for a lot split or ADU. Backs up to the park. Open House Sat & Sunday 12-4pm.

Mortgage Calculator

Est. Monthly Payment

$9,491

Principal & Interest$7,560
Property Tax$1,495
Insurance$436
%($299,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,169
Monthly Cashflow

Rent − PITIA

$-5,322
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,526

Mortgage (P+I)
$7,560
Cap Rate
0.03%
Cash-on-Cash
-30.21%
DSCR

Need ≥ 1.25 for DSCR loan

0.44
Break-even Rent
$13,943

NOI (Annual)
$400
Price-to-Rent

Lower = better for investors

29.9

* 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