322 Jimson

322 Jimson

A

Escondido, CA 92025

$659,990

Soft Appraisal Value: $659,400 · 0.1% above estimate

Beds

2

Baths

3

Sqft

1,298

Year Built

2025

Days on Market

91

Property Type

Townhouse

HOA/mo

$419

MLS ID

NDP2602575

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

Virtual Tour

About This Property

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

$4,609

Principal & Interest$3,337
Property Tax$660
Insurance$192
HOA$419
%($131,998)
%

Location

Loading map...

Investment Score

46B
Est. Monthly Rent
$3,645
Monthly Cashflow

Rent − PITIA

$-963
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,352

Mortgage (P+I)
$3,337
Cap Rate
1.79%
Cash-on-Cash
-21.38%
DSCR

Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$6,699

NOI (Annual)
$11,828
Price-to-Rent

Lower = better for investors

15.1

* 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