643 Hillward St.
1 / 17

643 Hillward St.

B

Escondido, CA 92027

$749,900
NEW — 2d

Beds

4

Baths

2

Sqft

1,484

Year Built

1963

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2605172

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

Virtual Tour

About This Property

Seller Entertaining offers between $729,900-749,900 Opportunity awaits a this 4 bedroom home 2 bath home. Located on private and spacious lot in an established Escondido neighborhood. Offering aprox 1484 ESF property features a functional floorplan, generously sized bedrooms and private backyard. Conveniently located near schools, parks shopping, dining, and major commuter routes. New Flooring downstairs. 2 Full bedrooms downstairs with full bath. Upgraded shower enclosure in downstairs bathroom. Great potential to remodel this home and make it your own. Property has no HOA surrounded by homes with pride of ownership. Great curb appeal. Side gate allows for car entry to backyard ideal for recreational vehicles, work truck, storage or RV A rare opportunity to create value .

Mortgage Calculator

Est. Monthly Payment

$4,761

Principal & Interest$3,792
Property Tax$750
Insurance$219
%($149,980)
%

Location

Loading map...

Investment Score

57B
Est. Monthly Rent
$4,124
Monthly Cashflow

Rent − PITIA

$-637
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,210

Mortgage (P+I)
$3,792
Cap Rate
2.53%
Cash-on-Cash
-17.68%
DSCR

Need ≥ 1.25 for DSCR loan

0.87
Break-even Rent
$6,994

NOI (Annual)
$18,980
Price-to-Rent

Lower = better for investors

15.2

* 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 AnalysisOpen Full Calculator