529 Sandalwood

529 Sandalwood

D

Escondido, CA 92027

$470,000

Soft Appraisal Value: $464,900 · 1.1% above estimate

Beds

2

Baths

1.5

Sqft

899

Year Built

1979

Days on Market

46

Property Type

Condo

HOA/mo

$500

MLS ID

SW26024171

View on MLS

Description

Beautifully updated ground-level condo with a private covered patio overlooking a tranquil greenbelt. Features include a remodeled kitchen with Silestone countertops, maple cabinetry, and stainless steel appliances, along with laminate flooring, fresh interior paint, dual-pane windows, and a cozy fireplace. Bright, functional layout with in-unit laundry and assigned parking. Moving-in ready and conveniently located near shopping, dining, and major freeways.

Mortgage Calculator

Est. Monthly Payment

$3,484

Principal & Interest$2,377
Property Tax$470
Insurance$137
HOA$500
%($94,000)
%

Investment Score

9D
Est. Monthly Rent
$2,545
Monthly Cashflow

Rent − PITI − HOA

$-939
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,916

Mortgage (P+I)
$2,377
Cap Rate
1.18%
Cash-on-Cash
-11.98%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$3,484

NOI (Annual)
$5,532
Price-to-Rent

Lower = better for investors

15.4

* 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