543 Eldorado Drive
1 / 20

543 Eldorado Drive

C

Escondido, CA 92025

$1,199,990

Beds

4

Baths

2

Sqft

2,986

Year Built

1973

Days on Market

8

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2604711

This property is in Escondido (92025). View neighborhood stats →

Virtual Tour

About This Property

This home offers single-level living with an open concept that still maintains dual living spacing in this sprawling layout. Through the front door you are greeted by the formal living space and just around the corner it opens up to incorporate kitchen, dining, and second living room complete with built ins and a wet bar. Flowing through this space leads you to an outdoor covered patio area complemented by an outdoor fireplace. Down the hall is a spacious primary suite complete with an ensuite bathroom, a separate seating area, and separate access to the side yard. The U shaped kitchen has a peekaboo view into the living spaces and off to one side is a walk in laundry room that offers access to the garage and the outside. The position of this home being set back on the lot, provides a large front yard and ample parking leading to the 3 car garage while still maintaining a big backyard. In the back yard you will find a spa, storage, and level grassy area. This one is stunning and you don't want to miss it!

Mortgage Calculator

Est. Monthly Payment

$7,618

Principal & Interest$6,068
Property Tax$1,200
Insurance$350
%($239,998)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$4,200
Monthly Cashflow

Rent − PITIA

$-3,418
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,384

Mortgage (P+I)
$6,068
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$11,192

NOI (Annual)
$8,208
Price-to-Rent

Lower = better for investors

23.8

* 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