419 Atlas
1 / 20

419 Atlas

B

Escondido, CA 92025

$609,000

Soft Appraisal Value: $608,900 · 0.0% above estimate

Beds

2

Baths

2.5

Sqft

1,140

Year Built

2022

Days on Market

95

Property Type

Townhouse

HOA/mo

$360

MLS ID

NDP2601462

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

Virtual Tour

About This Property

BEST VALUE / DEAL IN SOUTH ESCONDIDO! YOU HAVE TO SEE THIS HOME! Super fast access to I-15 but quiet and private location too! Beautifully upgraded and perfectly located end unit townhome with outdoor covered balcony and 2 car attached garage. Paid off solar! Very upgraded throughout including luxury vinyl planking, all newly painted interior, upgraded carpet, all electric window treatment shades in great room with picture windows that can be programmed to automatically raise and close, black out designer window treatment shades in the 2 primary suites, indoor laundry. Upgraded smart Samsung refrigerator with family hub and upgraded LG washer and dryer, both included. Larger primary with dual sinks and walk in closet. Large finished 2 car garage with smart electric car hookup, tankless water heater & shelving included. kitchen with big 3 seater breakfast bar, best stainless appliances, quartz counters, designer hardware, upgraded backsplash. All lights, the whole house fan, the thermostat and the window treatments work with an app. HOA includes pool, spa, playground, tot lot, dog park, green space areas, fire pit, lounge area with TV &ping pong table, outdoor grills, a lot of outdoor dining tables & gym being installed. All furnishings negotiable.

Mortgage Calculator

Est. Monthly Payment

$4,226

Principal & Interest$3,079
Property Tax$609
Insurance$178
HOA$360
%($121,800)
%

Location

Loading map...

Investment Score

55B
Est. Monthly Rent
$3,562
Monthly Cashflow

Rent − PITIA

$-664
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,991

Mortgage (P+I)
$3,079
Cap Rate
2.14%
Cash-on-Cash
-19.62%
DSCR

Need ≥ 1.25 for DSCR loan

0.84
Break-even Rent
$6,148

NOI (Annual)
$13,059
Price-to-Rent

Lower = better for investors

14.2

* 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