440 Citracado Parkway
1 / 20

440 Citracado Parkway #31

D

Escondido, CA 92025

$485,000
NEW — 0d on market

Beds

2

Baths

2

Sqft

1,004

Year Built

1986

Days on Market

0

Property Type

Condo

HOA/mo

$537

MLS ID

PTP2602677

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

Virtual Tour

About This Property

Condo with a private yard? Yes, it exists. Welcome to this beautifully remodeled 2-bedroom, 2-bathroom single-story condo tucked away in a private back corner of the community. Tons of secluded outdoor space including your own yard area. Light and bright interior featuring luxury vinyl plank flooring, fresh paint, and a modern updated kitchen with quartz countertops and soft-close cabinetry. The kitchen comes equipped with a newer Samsung refrigerator, and the convenience of in-unit laundry! Stay comfortable year-round with a newer Central AC and furnace system. This move-in ready home offers the perfect blend of modern style and everyday functionality. The location truly has it all. Just minutes from Trader Joe's, Major Market, and North County's Westfield Mall, with quick access to gyms, dining, shopping, and nightlife of downtown Escondido. Safari Park is super close for weekend fun, and easy freeway access keeps you connected to everything San Diego County has to offer. Community amenities include a pool and a covered parking spot.

Mortgage Calculator

Est. Monthly Payment

$3,616

Principal & Interest$2,452
Property Tax$485
Insurance$141
HOA$537
%($97,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$2,378
Monthly Cashflow

Rent − PITIA

$-1,237
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,189

Mortgage (P+I)
$2,452
Cap Rate
0.65%
Cash-on-Cash
-27.07%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$5,220

NOI (Annual)
$3,167
Price-to-Rent

Lower = better for investors

17.0

* 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 AnalysisOpen Full Calculator