405 Juniper Street
1 / 19

405 Juniper Street

D

Escondido, CA 92025

$995,000
NEW — 0d

Beds

Baths

Sqft

Year Built

2010

Days on Market

0

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

NDP2604350

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

Virtual Tour

About This Property

Here's a rare opportunity to own a sought-after multi-residential income property in the thriving heart of Downtown Escondido. This two-story multifamily asset features three total units: two 1-bedroom units on the lower level and one 2-bedroom unit upstairs, offering strong rental appeal and steady income history. The property is thoughtfully configured with a practical layout that maximizes privacy and functionality. Its two-story design allows for separation between units, while the fenced on-site parking adds a layer of convenience and security that is highly desirable in a downtown setting. The overall setup supports consistent occupancy, catering to tenants seeking comfortable living in a central location with easy access to everyday essentials. Ideally positioned near shopping centers, restaurants, and local services, the property benefits from its placement in a vibrant and walkable neighborhood. Residents will appreciate and enjoy the convenience of nearby retail and dining options, along with access to public transportation and major commuter routes, making it an attractive choice for a wide range of renters. This property, located in a high-demand rental market, combined with its functional layout and tenant-friendly amenities, presents a compelling opportunity for investors seeking stable cash flow with potential for future upside.

Mortgage Calculator

Est. Monthly Payment

$6,316

Principal & Interest$5,031
Property Tax$995
Insurance$290
%($199,000)
%

Location

Loading map...

Investment Score

17D
Est. Monthly Rent
$3,791
Monthly Cashflow

Rent − PITIA

$-2,525
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,226

Mortgage (P+I)
$5,031
Cap Rate
0.97%
Cash-on-Cash
-25.49%
DSCR

Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$9,280

NOI (Annual)
$9,659
Price-to-Rent

Lower = better for investors

21.9

* 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