419 Atlas

419 Atlas

D

Escondido, CA 92025

$629,000

Soft Appraisal Value: $628,500 · 0.1% above estimate

Beds

2

Baths

2.5

Sqft

1,140

Year Built

2022

Days on Market

51

Property Type

Townhouse

HOA/mo

$360

MLS ID

NDP2601462

Description

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

$4,353

Principal & Interest$3,181
Property Tax$629
Insurance$183
HOA$360
%($125,800)
%

Investment Score

6D
Est. Monthly Rent
$3,459
Monthly Cashflow

Rent − PITIA

$-894
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,213

Mortgage (P+I)
$3,181
Cap Rate
1.85%
Cash-on-Cash
-21.11%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$6,333

NOI (Annual)
$11,607
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