322 Jimson

322 Jimson

D

Escondido, CA 92025

$697,990
NEW — 0d on market

Beds

2

Baths

3

Sqft

1,298

Year Built

2025

Days on Market

0

Property Type

Townhouse

HOA/mo

$419

MLS ID

NDP2602575

Description

Discover modern living at Rosegate in Escondido. 322 Jimson Glen features a stylish 3-story design offering 1,298 sq. ft. of living space with 2 bedrooms, 3 baths, plus den and a 2-car attached garage. Enjoy sustainable comfort with included solar and ENERGY STAR® certification. Thoughtfully designed interiors feature 9-foot ceilings on the 2nd and 3rd floors, and every home includes a 10-year limited warranty for added peace of mind.

Mortgage Calculator

Est. Monthly Payment

$4,850

Principal & Interest$3,529
Property Tax$698
Insurance$204
HOA$419
%($139,598)
%

Investment Score

1D
Est. Monthly Rent
$2,666
Monthly Cashflow

Rent − PITI − HOA

$-2,184
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,379

Mortgage (P+I)
$3,529
Cap Rate
0.26%
Cash-on-Cash
-18.78%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$4,850

NOI (Annual)
$1,802
Price-to-Rent

Lower = better for investors

21.8

* 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