512 Sandalwood
1 / 20

512 Sandalwood #1

B

Escondido, CA 92027

$399,000
NEW — 2d

Beds

2

Baths

1.5

Sqft

899

Year Built

1979

Days on Market

2

Property Type

Condo

HOA/mo

$535

MLS ID

ND26149536

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

Virtual Tour

About This Property

This is a 2-bedroom, 1.5-bathroom downstairs end-unit condo offering approximately 903 square feet in the Sun Mountain Springs community. This ground-floor residence is positioned on a quiet cul-de-sac and includes its own private patio.The living area features a large sliding glass door that opens to the patio, a fireplace with light tile surround and a wall air conditioning unit. Light tile flooring runs throughout, and the space receives abundant natural light from the sliding glass door.The kitchen includes light wood cabinetry, granite countertops, a white electric range with range hood, a white refrigerator, and white tile flooring, along with track lighting and a ceiling fan. Full-size in-unit laundry is also provided.Residents have access to the community swimming pool. The location provides convenient access to shopping, dining, parks, public transportation, and freeway routes, with Dixon Lake Recreation Area nearby. Pets are welcome with approval and standard restrictions from the HOA.This clean, functional ground-floor condo is ready for immediate occupancy.

Mortgage Calculator

Est. Monthly Payment

$3,068

Principal & Interest$2,018
Property Tax$399
Insurance$116
HOA$535
%($79,800)
%

Location

Loading map...

Investment Score

37C
Est. Monthly Rent
$2,028
Monthly Cashflow

Rent − PITIA

$-1,040
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,839

Mortgage (P+I)
$2,018
Cap Rate
0.54%
Cash-on-Cash
-27.65%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$4,416

NOI (Annual)
$2,149
Price-to-Rent

Lower = better for investors

16.4

* 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