643 Hillward St.
1 / 15

643 Hillward St.

B

Escondido, CA 92027

$729,900

Beds

4

Baths

2

Sqft

1,484

Year Built

1963

Days on Market

33

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 $699,900-729,900 Opportunity awaits on this 4 bedroom 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 1 full bath upstairs offers another 2 good size bedrooms. Great Curb appeal with large porch area. Upgraded shower enclosure in downstairs bathroom. NO HOA great potential to renovate and customize this home. This street has pride of ownership. Home offers prepaid solar and newer roof.

Mortgage Calculator

Est. Monthly Payment

$4,634

Principal & Interest$3,691
Property Tax$730
Insurance$213
%($145,980)
%

Location

Loading map...

Investment Score

38C
Est. Monthly Rent
$3,161
Monthly Cashflow

Rent − PITIA

$-1,473
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,808

Mortgage (P+I)
$3,691
Cap Rate
1.45%
Cash-on-Cash
-23.08%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$6,808

NOI (Annual)
$10,594
Price-to-Rent

Lower = better for investors

19.2

* 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