505 San Pasqual Valley Road
1 / 20

505 San Pasqual Valley Road #186

D

Escondido, CA 92027

$475,000

Soft Appraisal Value: $491,400 · 3.3% below estimate

Beds

2

Baths

2.5

Sqft

1,164

Year Built

2001

Days on Market

123

Property Type

Condo

HOA/mo

$751

MLS ID

NDP2600320

This property is in Escondido (92027). View neighborhood stats →

Virtual Tour

About This Property

MASSIVE PRICE IMPROVEMENT!! VA APPROVED COMMUNITY!! Move in ready, bright clean and spacious Townhome in Heritage at Canyon Pointe Community. This bright, spacious and well appointed townhouse has been freshly painted throughout highlighting newly painted kitchen cabinets and vanities to match, modern lighting fixtures in the dinning room and bathrooms featuring sleek and stylish black accents and fixtures. Living area has travertine throughout, fireplace and balcony providing spacious airy living and plank flooring in the stairwells and bedrooms. Kitchen is well appointed with stainless steel appliances, undercabinet lighting and ample counter and cabinet space looking out into your private garden backyard. Patio backyard provides a nice outdoor living space expanding the luxury and convenience of this well appointed townhouse. Two ensuite bedroom's upstairs provide convenience and flexibility with an added bonus balcony to enjoy the morning sunrises. Large garage with plenty of space with washer and dryer. Community features pool and clubhouse with amenities to enjoy.

Mortgage Calculator

Est. Monthly Payment

$3,766

Principal & Interest$2,402
Property Tax$475
Insurance$139
HOA$751
%($95,000)
%

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$2,096
Monthly Cashflow

Rent − PITIA

$-1,671
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,549

Mortgage (P+I)
$2,402
Cap Rate
-0.37%
Cash-on-Cash
-32.20%
DSCR

Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$5,406

NOI (Annual)
$-1,763
Price-to-Rent

Lower = better for investors

18.9

* 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