Back to listings
329 Jimson
1 / 10

329 Jimson

C

Escondido, CA 92025

$649,990
NEW — 2d

Beds

2

Baths

3

Sqft

1,298

Year Built

2026

Days on Market

2

Property Type

Townhouse

HOA/mo

$419

MLS ID

NDP2606638

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

Virtual Tour

About This Property

Discover modern living at Rosegate. this beautiful home features a stylish 3-story design offering 1,298 sq. ft. of living space with 2 bedrooms, 3 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. Pictures are of the model home.

Mortgage Calculator

Est. Monthly Payment

$4,545

Principal & Interest$3,287
Property Tax$650
Insurance$190
HOA$419
%($129,998)
%

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,532

vs

Comp Average

$2,552

818 Washington

818 Washington

2bd / 2ba · 1,064 sqft · Condo

$400K

Est. $2,600/mo

806 4th Ave

806 4th Ave

1bd / 1ba · 910 sqft · Condo

$399K

Est. $2,370/mo

625 Fig Street

625 Fig Street

2bd / 2ba · 1,021 sqft · Condo

$400K

Est. $2,569/mo

1010 Washington Avenue

1010 Washington Avenue

2bd / 1ba · 1,066 sqft · Condo

$390K

Est. $2,535/mo

1020 Washington

1020 Washington

2bd / 2ba · 1,178 sqft · Condo

$439K

Est. $2,684/mo

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

Investment Score

21D
Est. Monthly Rent
$2,532
Monthly Cashflow

Rent − PITIA

$-2,014
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,138
Mortgage (P+I)
$3,287
Cap Rate
0.28%
Cash-on-Cash
-28.96%
DSCR

Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$6,607
NOI (Annual)
$1,788
Price-to-Rent

Lower = better for investors

21.4

* 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