323 Jimson Glen

Escondido, CA 92025

$843,990

NEW — 4d on market

Beds

Baths

3.5

Sqft

1,751

Year Built

2026

Days on Market

Property Type

Townhouse

HOA/mo

$419

MLS ID

NDP2603120

🏠 Virtual Tour View on MLS

Description

Discover modern living at Rosegate in Escondido. 323 Jimson Glen, features a stylish 3-story design offering 1,751 sq. ft. of living space with 4 bedrooms, 3.5 baths, 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

$5,777

Principal & Interest$4,268

Property Tax$844

Insurance$246

HOA$419

Down Payment

%($168,798)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$4,934

Comp Average

$3,868

127 5th Avenue

4bd / 2ba · 1,168 sqft · Single Family

$650K

Est. $4,225/mo

2548 Escondido Blvd

3bd / 3ba · 1,564 sqft · Townhouse

$691K

Est. $4,025/mo

2338 Red Coral Glen

3bd / 3ba · 1,299 sqft · Condo

$700K

Est. $4,085/mo

1651 Juniper Street

3bd / 2.5ba · 1,420 sqft · Condo

$550K

Est. $3,349/mo

328 Antoni Glen

3bd / 3.5ba · 1,451 sqft · Townhouse

$648K

Est. $3,657/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$4,934

Monthly Cashflow

Rent − PITIA

$-843

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,681

Mortgage (P+I)

$4,268

Cap Rate

2.26%

Cash-on-Cash

-19.06%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.85

Break-even Rent

$8,416

NOI (Annual)

$19,042

Price-to-Rent

Lower = better for investors

14.3

* 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 Analysis Open Full Calculator