588 Dana Lane
1 / 20

588 Dana Lane

D

Escondido, CA 92027

$1,000,000
NEW — 1d

Beds

4

Baths

3

Sqft

2,970

Year Built

2009

Days on Market

1

Property Type

Single Family

HOA/mo

$180

MLS ID

NDP2603877

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

Virtual Tour

About This Property

variable range from $950-1,000,000-FABULOUS multi generation home-one bedroom, bath and living room on first floor for office, teenager, in laws,guests,etc, gorgeous wainscoating in family room and with a cozy fireplace,wainscoating in formal dining room, nice flooring downstairs(no carpets), huge island in kitchen with large walk in pantry, 2 outdoor patio coverings stay, refrigerator stays, generous yard with fruit trees, roses, & other succulents, 3 car garage(one is tandum), upstairs laundry is so convenient since most bedrooms are upstairs,upstairs loft is perfect for the kids to watch tv, homework, etc., bedrooms have mirrored wardrobe doors, main bedroom has an enormous closet plus separate tub & shower, 2 separate sinks,SOLAR PAID, water heater only few months old,

Mortgage Calculator

Est. Monthly Payment

$6,528

Principal & Interest$5,057
Property Tax$1,000
Insurance$292
HOA$180
%($200,000)
%

Location

Loading map...

Investment Score

26D
Est. Monthly Rent
$4,500
Monthly Cashflow

Rent − PITIA

$-2,029
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,897

Mortgage (P+I)
$5,057
Cap Rate
1.39%
Cash-on-Cash
-23.38%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$9,561

NOI (Annual)
$13,916
Price-to-Rent

Lower = better for investors

18.5

* 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