329 Octillo
1 / 6

329 Octillo

D

Escondido, CA 92025

$659,990
NEW — 2d

Beds

2

Baths

3

Sqft

1,298

Year Built

2026

Days on Market

2

Property Type

Townhouse

HOA/mo

$419

MLS ID

NDP2604102

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

Virtual Tour

About This Property

Discover modern living at Rosegate by KB Home in Escondido. 329 Octillo Glen, features a stylish 3-story design offering 1,298 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

$4,609

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

Location

Loading map...

Investment Score

29D
Est. Monthly Rent
$2,919
Monthly Cashflow

Rent − PITIA

$-1,689
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,911

Mortgage (P+I)
$3,337
Cap Rate
0.78%
Cash-on-Cash
-26.46%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$6,699

NOI (Annual)
$5,120
Price-to-Rent

Lower = better for investors

18.8

* 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