329 Octillo

329 Octillo

A

Escondido, CA 92025

$649,990

Soft Appraisal Value: $649,400 · 0.1% above estimate

Beds

2

Baths

3

Sqft

1,298

Year Built

2026

Days on Market

49

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

$4,545

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

Location

Loading map...

Investment Score

46B
Est. Monthly Rent
$3,585
Monthly Cashflow

Rent − PITIA

$-961
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,327

Mortgage (P+I)
$3,287
Cap Rate
1.77%
Cash-on-Cash
-21.48%
DSCR

Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$6,607

NOI (Annual)
$11,518
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