3152 Beven Dr

3152 Beven Dr

D

Escondido, CA 92027

$1,049,000

Soft Appraisal Value: $1,037,100 · 1.1% above estimate

Beds

5

Baths

4.5

Sqft

3,844

Year Built

2007

Days on Market

61

Property Type

Single Family

HOA/mo

$180

MLS ID

260002670SD

Description

Come see this 5 bedroom / 4.5 bath home in the highly sought after community of Eureka Springs. Great location! Owned solar! The solar has been paid off in full. The home is just across the street from the community park and around the corner from a peaceful walking trail. The local schools and dog park are just down the street. This home has all the space you will need at 3,844 sq ft, the lot is just about a quarter of an acre, 3 car garage, oversized driveway and a private patio in the center of the home.

Mortgage Calculator

Est. Monthly Payment

$6,839

Principal & Interest$5,304
Property Tax$1,049
Insurance$306
HOA$180
%($209,800)
%

Investment Score

11D
Est. Monthly Rent
$6,387
Monthly Cashflow

Rent − PITIA

$-452
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,795

Mortgage (P+I)
$5,304
Cap Rate
2.87%
Cash-on-Cash
-15.99%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.93
Break-even Rent
$10,018

NOI (Annual)
$30,106
Price-to-Rent

Lower = better for investors

13.7

* 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