331 Brotherton
1 / 19

331 Brotherton

D

Escondido, CA 92025

$640,000
NEW — 0d on market

Beds

3

Baths

2

Sqft

1,410

Year Built

2007

Days on Market

0

Property Type

Townhouse

HOA/mo

$204

MLS ID

SW26078332

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

About This Property

Welcome to this beautifully upgraded 3-bedroom, 2-bath townhome offering 1,410 sq ft of comfortable living in the heart of Escondido! Conveniently located, close to shopping and much more! Step inside to find an upgraded kitchen featuring custom finishes like granite countertops and a beautiful copper sink! The kitchen flows seamlessly into the main living areas. Bathrooms showcase stylish custom touches that elevate the home’s overall appeal. Ample lighting throughout creates a bright and inviting atmosphere. Enjoy the flexibility of having one bedroom and a full bathroom downstairs—ideal for guests, or a home office.You'll love the location near shopping, parks, and quick access to the freeway. Schedule your private showing today, you don't want to miss this opportunity!

Mortgage Calculator

Est. Monthly Payment

$4,267

Principal & Interest$3,236
Property Tax$640
Insurance$187
HOA$204
%($128,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$3,520
Monthly Cashflow

Rent − PITIA

$-747
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,090

Mortgage (P+I)
$3,236
Cap Rate
2.15%
Cash-on-Cash
-19.59%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.82
Break-even Rent
$6,234

NOI (Annual)
$13,753
Price-to-Rent

Lower = better for investors

15.2

* 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