505 San Pasqual Valley Road

505 San Pasqual Valley Road

D

Escondido, CA 92027

$499,000

Soft Appraisal Value: $491,400 · 1.5% above estimate

Beds

2

Baths

2.5

Sqft

1,164

Year Built

2001

Days on Market

78

Property Type

Townhouse

HOA/mo

$751

MLS ID

NDP2600320

Description

MASSIVE PRICE IMPROVEMENT!! 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

$3,919

Principal & Interest$2,523
Property Tax$499
Insurance$146
HOA$751
%($99,800)
%

Investment Score

4D
Est. Monthly Rent
$3,031
Monthly Cashflow

Rent − PITI − HOA

$-888
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,001

Mortgage (P+I)
$2,523
Cap Rate
1.26%
Cash-on-Cash
-24.06%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$5,630

NOI (Annual)
$6,264
Price-to-Rent

Lower = better for investors

13.7

* 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