323 Jimson Glen
1 / 6

323 Jimson Glen

C

Escondido, CA 92025

$843,990

Soft Appraisal Value: $843,200 · 0.1% above estimate

Beds

4

Baths

3.5

Sqft

1,751

Year Built

2026

Days on Market

50

Property Type

Townhouse

HOA/mo

$419

MLS ID

NDP2603120

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

Virtual Tour

About This Property

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
%($168,798)
%

Location

Loading map...

Investment Score

37C
Est. Monthly Rent
$4,377
Monthly Cashflow

Rent − PITIA

$-1,400
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,110

Mortgage (P+I)
$4,268
Cap Rate
1.65%
Cash-on-Cash
-22.11%
DSCR

Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$8,416

NOI (Annual)
$13,896
Price-to-Rent

Lower = better for investors

16.1

* 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