450 Vermont
1 / 20

450 Vermont #1803

C

Escondido, CA 92025

$481,900

Beds

2

Baths

2

Sqft

1,204

Year Built

1981

Days on Market

80

Property Type

Condo

HOA/mo

$662

MLS ID

260004195SD

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

Virtual Tour

About This Property

DON'T MISS THIS ONE THIS WEEKEND! ground level unit near entry gate. A beautifully remodeled 2 br, 2 bath with 1204 Sq Ft of stylish living space and a brand new HVAC system. The kitchen has been tastefully remodeled with new quartz countertops, new cabinetry, and new appliances. Both bathrooms have been renovated. Charming living room with new flooring, fireplace, and a large patio.

Mortgage Calculator

Est. Monthly Payment

$3,721

Principal & Interest$2,437
Property Tax$482
Insurance$141
HOA$662
%($96,380)
%

Location

Loading map...

Investment Score

30C
Est. Monthly Rent
$2,341
Monthly Cashflow

Rent − PITIA

$-1,381
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,321

Mortgage (P+I)
$2,437
Cap Rate
0.29%
Cash-on-Cash
-28.89%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$5,355

NOI (Annual)
$1,393
Price-to-Rent

Lower = better for investors

17.2

* 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