423 Cornwall Glen

Escondido, CA 92027

$749,000

NEW — 1d on market

Beds

Baths

2.5

Sqft

2,158

Year Built

2005

Days on Market

Property Type

Single Family

HOA/mo

$155

MLS ID

260007652SD

🏠 Virtual Tour View on MLS

Description

"THIS IS THE ONE" 4-bedroom, 2.5-bath home located in the Camden Place community. Best lot in the neighborhood next to Community park that feels like your own yard, Turn Key - Move in Ready.. New Flooring, Fresh Paint, Plantation shutters, LED lighting, Laundry Room upstairs, Huge Primary Bedroom with sitting area / Office, Dual Walk in Closets, Low maintenance yard, Cozy Fireplace in Family Room

Mortgage Calculator

Est. Monthly Payment

$4,910

Principal & Interest$3,787

Property Tax$749

Insurance$218

HOA$155

Down Payment

%($149,800)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$4,469

Comp Average

$3,169

924 Daisy Street

3bd / 2ba · 1,100 sqft · Single Family

$725K

Est. $3,643/mo

521 Sandalwood Pl

3bd / 2ba · 1,095 sqft · Condo

$469K

Est. $2,715/mo

2536 White Oak

3bd / 2ba · 1,039 sqft · Condo

$495K

Est. $2,948/mo

1861 Loreto Glen

3bd / 2ba · 1,403 sqft · Single Family

$675K

Est. $3,516/mo

2700 E Valley Pkwy

4bd / 2ba · 1,493 sqft · Manufactured

$465K

Est. $3,023/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

10D

Est. Monthly Rent

$4,469

Monthly Cashflow

Rent − PITIA

$-440

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,092

Mortgage (P+I)

$3,787

Cap Rate

2.72%

Cash-on-Cash

-16.76%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.91

Break-even Rent

$7,186

NOI (Annual)

$20,340

Price-to-Rent

Lower = better for investors

14.0

* 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 Analysis Open Full Calculator