331 Brotherton
1 / 20

331 Brotherton

A

Escondido, CA 92025

$600,000
NEW — 0d

Beds

3

Baths

2

Sqft

1,410

Year Built

2007

Days on Market

0

Property Type

Townhouse

HOA/mo

$204

MLS ID

SW26153143

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! 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 touches that elevate the home’s overall appeal. Tons of ample lighting throughout for a bright and inviting atmosphere. Enjoy the flexibility of having one bedroom and a full bathroom downstairs—ideal for guests, home office, or multi-generational living. You'll love the location near shopping, parks, and quick access to the freeway, making commuting and weekend adventures a breeze. Seller loves the home but is moving to be closer to family. Opportunities like this don't come around often—especially at this value! $204 per month HOA, one of the lowest for Escondido! Schedule your private tour today and discover why this exceptional Escondido home won't stay available for long!

Mortgage Calculator

Est. Monthly Payment

$4,013

Principal & Interest$3,034
Property Tax$600
Insurance$175
HOA$204
%($120,000)
%

Location

Loading map...

Investment Score

55B
Est. Monthly Rent
$3,300
Monthly Cashflow

Rent − PITIA

$-713
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,972

Mortgage (P+I)
$3,034
Cap Rate
2.12%
Cash-on-Cash
-19.72%
DSCR

Need ≥ 1.25 for DSCR loan

0.82
Break-even Rent
$5,861

NOI (Annual)
$12,744
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