1 / 20

750 Linwood St

Ctop 80%

Escondido, CA 92027

$860,000

STR limited · Escondido pilot, owners only · TOT 10%

Pass at asking: -$3,647/mo full cashflow at 20% down, 7.49% rate.

Works at $387,227 (55% under asking), or at 81% down.

Rent $3,879/mo from 13 leases of 3-bed houses within 2 mi ($3,805–$4,301).

Beds

Baths

2.5

Sqft

1,510

Year Built

1970

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

260018424SD

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

Virtual Tour

About This Property

New roof, new doors, & new windows throughout. 3-bedroom Escondido home offering comfortable living, valuable upgrades, and a private backyard retreat. The interior features updated flooring, recessed lighting, uodated bathrooms, updated countertops, a welcoming entry, a spacious living room with a fireplace, and an open dining area with direct access to the backyard. The kitchen offers generous counter space, stainless steel appliances, and a breakfast bar for casual seating. Step outside to enjoy the heated pool and spa, complete with a new filter, pump, and motorready for year-round relaxation and entertaining. Additional highlights include solar panels, a separate storage room, a large primary bedroom, an attached two-car garage, and additional driveway parking. With plenty of space inside and out, this home presents an excellent opportunity to make it your own. Listed to sell—don’t miss it!!!

Mortgage Calculator

Est. Monthly Payment

$5,917

Principal & Interest$4,806

Property Tax$860

Insurance$251

Down Payment

%($172,000)

Interest Rate

Loan Term

Location

Loading map...

Zoned Schools

Elementary
Oak Hill Elementary · grades K-5 · Escondido Union
Middle
Hidden Valley Middle · grades 6-8 · Escondido Union
High
Orange Glen High · grades 9-12 · Escondido Union High

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Comparable Properties

5 comps found

This Property

$3,879

Comp Average

$3,860

231 James

3bd / 2ba · 1,496 sqft · Single Family

$700K

Est. $3,919/mo

1375 Oak Hill

3bd / 2ba · 1,458 sqft · Single Family

$737K

Est. $3,771/mo

2032 Fiesta

3bd / 3ba · 1,520 sqft · Single Family

$725K

Est. $3,862/mo

1448 Esperanza Way

3bd / 2ba · 1,474 sqft · Single Family

$799K

Est. $3,910/mo

1404 Jefferson Avenue

3bd / 1ba · 1,463 sqft · Single Family

$785K

Est. $3,836/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

32C

Est. Monthly Rent

$3,879

13 leases of 3-bed houses within 2 mi · $3,805–$4,301

Blended 50/50 with the zip's market median ($3,688)

Monthly Cashflow

Rent − PITIA

-$2,038

Full Cashflow

Incl. vacancy, PM, maint, capex

-$3,647

What would make this work?

$3,647/mo short at 20% down; 81% down or +$4,736/mo rent closes it.

Break-even price: $387,227
Break-even rent: $8,615/mo
Cashflow at 35% down: −$2,746/mo
Down payment to break even: 81%
Rate to break even: Not reachable

Mortgage (P+I)

$4,806

Cap Rate

1.89%

Cash-on-Cash

-25.44%

DSCR

Need ≥ 1.25 for DSCR loan

0.66

NOI (Annual)

$16,237

Price-to-Rent

Lower = better for investors

18.5

* Modelled at 20% down, 7.49% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator

CCashflow−$3,647/mo