450 W Vermont
1 / 20

450 W Vermont

B

Escondido, CA 92025

$459,000
NEW — 1d

Beds

2

Baths

2

Sqft

1,204

Year Built

1981

Days on Market

1

Property Type

Condo

HOA/mo

$662

MLS ID

OC26128146

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

Virtual Tour

About This Property

Welcome to the highly desirable gated Vermont Villas community. This beautifully remodeled, unique end-unit condo offers 1,204 sq. ft. of bright, open living space with abundant natural light, extra windows, and skylights throughout. Recent upgrades include new kitchen cabinets, countertops, stainless steel appliances, updated bathrooms, new window blinds, central A/C, a cozy fireplace, and fresh paint.Enjoy spacious living and dining areas, a generous primary suite with an oversized closet, full-size laundry with a washer and dryer, and a private deck overlooking the pool and lush greenbelts. The home also includes two assigned parking spaces—one covered carport and one uncovered—with ample guest parking nearby.Resort-style amenities feature a sparkling pool, spa, tennis and pickleball courts, and a private gated community. Ideally located near Trader Joe’s, Sprouts, Vons, North County Mall, Kit Carson Park, restaurants, public transit, and major highways.Offering exceptional value, outstanding amenities, and one of the best locations in South Escondido, this move-in-ready home is a must-see!

Mortgage Calculator

Est. Monthly Payment

$3,576

Principal & Interest$2,321
Property Tax$459
Insurance$134
HOA$662
%($91,800)
%

Location

Loading map...

Investment Score

36C
Est. Monthly Rent
$2,464
Monthly Cashflow

Rent − PITIA

$-1,112
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,061

Mortgage (P+I)
$2,321
Cap Rate
0.68%
Cash-on-Cash
-26.94%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$5,141

NOI (Annual)
$3,117
Price-to-Rent

Lower = better for investors

15.5

* 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