450 Vermont
1 / 20

450 Vermont #1803

B

Escondido, CA 92025

$481,900

Beds

2

Baths

2

Sqft

1,204

Year Built

1981

Days on Market

54

Property Type

Condo

HOA/mo

$662

MLS ID

260011810SD

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

About This Property

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

39C
Est. Monthly Rent
$2,687
Monthly Cashflow

Rent − PITIA

$-1,035
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,054

Mortgage (P+I)
$2,437
Cap Rate
0.95%
Cash-on-Cash
-25.58%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$5,355

NOI (Annual)
$4,590
Price-to-Rent

Lower = better for investors

14.9

* 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