441 Condado Way
1 / 20

441 Condado Way

C

Escondido, CA 92025

$925,000
NEW — 4d

Beds

3

Baths

2

Sqft

2,045

Year Built

1971

Days on Market

4

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2604811

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

Virtual Tour

About This Property

This home is a perfect opportunity for someone looking for a clean, move in ready home that wants to put their own touches on their home over time. Offering a great layout with fantastic lot. The lot is a clean slate with carport and 2 sheds for storage/workshop. Located on a quiet street with mature trees on and surrounding property. The home has fantastic curb appeal with privacy landscaping in front. The home has 3 bedrooms on first level (up 3 stairs) with both bathrooms on that level as well. Primary bathroom has been updated and has great size. Upstairs is a large family room ready for entertaining. 2 car garage is located in rear of the home under the second story family room. Home is located in great neighborhood very close to Emmanuel Faith Community Church.

Mortgage Calculator

Est. Monthly Payment

$5,872

Principal & Interest$4,677
Property Tax$925
Insurance$270
%($185,000)
%

Location

Loading map...

Investment Score

30C
Est. Monthly Rent
$3,991
Monthly Cashflow

Rent − PITIA

$-1,881
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,570

Mortgage (P+I)
$4,677
Cap Rate
1.44%
Cash-on-Cash
-23.16%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$8,627

NOI (Annual)
$13,287
Price-to-Rent

Lower = better for investors

19.3

* 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