1 / 14

521 Sandalwood Pl #8

Escondido, CA 92027

$449,000

Beds

Baths

Sqft

1,095

Year Built

1979

Days on Market

Property Type

Condo

HOA/mo

$500

MLS ID

260003080SD

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

Virtual Tour

About This Property

Upper level corner unit offers 3 bedroom, 2 bath and indoor laundry closet. The complex is conveniently close to lakes, shopping, restaurants, schools, hiking, and more.

Mortgage Calculator

Est. Monthly Payment

$3,350

Principal & Interest$2,270

Property Tax$449

Insurance$131

HOA$500

Down Payment

%($89,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,798

Comp Average

$2,236

1817 Grand Avenue

2bd / 1.5ba · 905 sqft · Condo

$385K

Est. $2,407/mo

1817 Grand Avenue

2bd / 2ba · 979 sqft · Condo

$310K

Est. $2,015/mo

1257 Grand Ave

2bd / 2ba · 873 sqft · Condo

$390K

Est. $2,252/mo

2094 Grand Ave

2bd / 2ba · 959 sqft · Condo

$339K

Est. $2,096/mo

2012 Mission Avenue

2bd / 1.5ba · 910 sqft · Condo

$419K

Est. $2,411/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

55B

Est. Monthly Rent

$2,798

Monthly Cashflow

Rent − PITIA

$-552

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,570

Mortgage (P+I)

$2,270

Cap Rate

1.87%

Cash-on-Cash

-20.98%

DSCR

Need ≥ 1.25 for DSCR loan

0.84

Break-even Rent

$4,837

NOI (Annual)

$8,404

Price-to-Rent

Lower = better for investors

13.4

* 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 Analysis Open Full Calculator