804 Washington Avenue

804 Washington Avenue

D

Escondido, CA 92025

$484,000

Beds

2

Baths

2

Sqft

1,064

Year Built

1966

Days on Market

40

Property Type

Condo

HOA/mo

$432

MLS ID

IG25013629

View on MLS

Description

Days on market are not indicative of the property's condition. This home is well maintained and ready for its new owner. ALL APPLIANCES INCLUDED! VA Approved Community! Welcome to 804 E Washington Ave in Escondido, where comfort and convenience meet! This charming 2-bedroom, 2-bathroom condo offers a cozy yet spacious layout designed for modern living. Step inside to find a bright and inviting living room with a fireplace, perfect for cozy evenings. The well-appointed kitchen, filled with natural light, provides plenty of space for cooking and entertaining, while the generously sized bedrooms offer a peaceful retreat. Enjoy your morning coffee or evening relaxation on the private rear patio, ideal for outdoor lounging. Appliances are included, ensuring a smooth move-in experience. Conveniently located near local amenities, this home is the perfect blend of comfort and practicality. Don’t miss this opportunity—schedule a showing today!

Mortgage Calculator

Est. Monthly Payment

$3,505

Principal & Interest$2,447
Property Tax$484
Insurance$141
HOA$432
%($96,800)
%

Investment Score

12D
Est. Monthly Rent
$2,627
Monthly Cashflow

Rent − PITI − HOA

$-877
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,885

Mortgage (P+I)
$2,447
Cap Rate
1.39%
Cash-on-Cash
-10.88%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$3,504

NOI (Annual)
$6,749
Price-to-Rent

Lower = better for investors

15.4

* 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