770 Sungold Way
1 / 14

770 Sungold Way

D

Escondido, CA 92027

$1,069,000

Beds

5

Baths

4.5

Sqft

3,475

Year Built

2010

Days on Market

253

Property Type

Single Family

HOA/mo

$110

MLS ID

CV25226163

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

About This Property

5 Bed 4 Bath property located in one of the best communities of Escondido. Great opportunity at a great price. Property needs work but has endless potential. Don't wait! Call to set up your appointment today.

Mortgage Calculator

Est. Monthly Payment

$6,896

Principal & Interest$5,405
Property Tax$1,069
Insurance$312
HOA$110
%($213,800)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$3,742
Monthly Cashflow

Rent − PITIA

$-3,154
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,906

Mortgage (P+I)
$5,405
Cap Rate
0.56%
Cash-on-Cash
-27.54%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$10,113

NOI (Annual)
$5,994
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