521 Sandalwood Pl

Escondido, CA 92027

$469,000

Beds

Baths

Sqft

1,095

Year Built

1979

Days on Market

Property Type

Condo

HOA/mo

$500

MLS ID

260003080SD

🏠 Virtual Tour View on MLS

Description

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

$3,477

Principal & Interest$2,372

Property Tax$469

Insurance$137

HOA$500

Down Payment

%($93,800)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$3,214

Comp Average

$2,505

1811 Grand

3bd / 2ba · 1,105 sqft · Condo

$364K

Est. $2,912/mo

1811 Grand Ave

2bd / 2ba · 979 sqft · Condo

$344K

Est. $2,612/mo

1817 Grand Ave

2bd / 1.5ba · 905 sqft · Condo

$366K

Est. $2,612/mo

475 Midway Drive

2bd / 1ba · 828 sqft · Condo

$335K

Est. $2,000/mo

2094 Grand Ave

2bd / 2ba · 959 sqft · Condo

$369K

Est. $2,389/mo

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

Investment Score

34D

Est. Monthly Rent

$3,214

Monthly Cashflow

Rent − PITI − HOA

$-264

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,394

Mortgage (P+I)

$2,372

Cap Rate

2.50%

Cash-on-Cash

-3.37%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.92

Break-even Rent

$3,478

NOI (Annual)

$11,735

Price-to-Rent

Lower = better for investors

12.2

* 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