422 Devonshire Gln
1 / 20

422 Devonshire Gln

C

Escondido, CA 92027

$549,000
NEW — 3d

Beds

2

Baths

2

Sqft

1,000

Year Built

1985

Days on Market

3

Property Type

Townhouse

HOA/mo

$334

MLS ID

260016741SD

This property is in Escondido (92027). View neighborhood stats →

Virtual Tour

About This Property

Welcome to Cape Concord, a charming townhome community in the heart of Escondido. This inviting 2-bedroom, 2-bath home features soaring vaulted ceilings that create a bright and spacious atmosphere throughout the main living area. The kitchen is appointed with quartz countertops, offering a timeless touch and functional workspace. Enjoy a private backyard that has been recently refreshed, providing a wonderful setting for outdoor dining, entertaining, or simply relaxing. A detached two-car garage adds everyday convenience and additional storage. Ideally situated near shopping, dining, parks, and major commuter routes, this home presents a fantastic opportunity to add your personal style while enjoying comfortable living in a well-established community.

Mortgage Calculator

Est. Monthly Payment

$3,819

Principal & Interest$2,776
Property Tax$549
Insurance$160
HOA$334
%($109,800)
%

Location

Loading map...

Investment Score

26D
Est. Monthly Rent
$2,104
Monthly Cashflow

Rent − PITIA

$-1,715
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,656

Mortgage (P+I)
$2,776
Cap Rate
0.26%
Cash-on-Cash
-29.03%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$5,554

NOI (Annual)
$1,435
Price-to-Rent

Lower = better for investors

21.7

* 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