
351 10th Ave
Ctop 80%Escondido, CA 92025
Pass at asking: -$3,581/mo full cashflow at 20% down, 7.43% rate.
Works at $383,767 (55% under asking), or at 81% down.
Rent $3,828/mo from 11 leases of 2–4 bed houses within 1 mi ($3,582–$4,254).
Beds
3
Baths
2
Sqft
1,553
Year Built
1959
Days on Market
45
Property Type
Single Family
HOA/mo
N/A
MLS ID
NDP2608915
This property is in Escondido (92025). View neighborhood stats →
About This Property
Two Brazilian pepper trees frame this 1959 single-story ranch in Old Escondido’s Historic District. Original hardwood floors, wood-cased doorways, plantation shutters, and the original brick fireplace create flow into the like-new custom kitchen boasting custom soft-close cabinets with pull-outs, concrete countertops, gas appliances and newer appliances included. Custom addition of family room with a vaulted beam ceiling and a second fireplace, opening to a pergola-covered patio. Three bedrooms include a primary with its own bath; the hall bath has travertine floors and a one-piece tub. RECENT UPDATES: HVAC and ductwork (4 years), tankless water heater, copper plumbing with no cast iron, and a new electrical panel. Out back, 13,500 flat, fenced square feet with orange and pomegranate trees, a big Chinaberry for shade, full irrigation, a shed, and alley gates, with room for pool, potential ADU (buyer to verify) or more. Finished two-car garage, fiber internet, and minutes to restaurants on Grand Ave, local parks and more!
Mortgage Calculator
Est. Monthly Payment
$5,820
Location
Loading map...
Zoned Schools
Elementary
Juniper Elementary · grades K-5 · Escondido Union
Middle
Bear Valley Middle · grades 6-8 · Escondido Union
High
Orange Glen High · grades 9-12 · Escondido Union High
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$3,828
Comp Average
$3,941
1001 5th Avenue
3bd / 2ba · 1,986 sqft · Single Family
$879K
Est. $4,393/mo
1411 Broadway Place
3bd / 2ba · 1,300 sqft · Single Family
$755K
Est. $3,486/mo

147 7th Avenue
3bd / 2.5ba · 1,380 sqft · Single Family
$800K
Est. $3,592/mo
1819 Encino Dr
3bd / 2ba · 1,920 sqft · Single Family
$965K
Est. $4,170/mo
804 Calle Montera
3bd / 2ba · 1,744 sqft · Single Family
$1.10M
Est. $4,064/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
11 leases of 2–4 bed houses within 1 mi · $3,582–$4,254
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,581/mo short at 20% down; 81% down or +$4,650/mo rent closes it.
- Break-even price
- $383,767
- Break-even rent
- $8,478/mo
- Cashflow at 35% down
- −$2,695/mo
- Down payment to break even
- 81%
- Rate to break even
- Not reachable
55% under asking
$4,650/mo above the estimate
$688,500 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator