810 Washington Ave

810 Washington Ave

D

Escondido, CA 92025

$465,000
NEW — 5d on market

Soft Appraisal Value: $469,100 · 0.9% below estimate

Beds

2

Baths

2

Sqft

1,064

Year Built

1966

Days on Market

5

Property Type

Condo

HOA/mo

$500

MLS ID

260006005SD

View on MLS

Description

Welcome to 810 E Washington Unit E, a beautifully updated 2 bedroom, 2 bath condo with 1,064 sq ft of stylish living space. This is the best priced renovated two-bedroom home in all of Escondido, offering incredible value with thoughtful upgrades throughout. The kitchen has been tastefully remodeled with sleek marble countertops, modern cabinetry, and updated fixtures, while the home features new flooring and fresh paint for a move-in ready feel. Both bathrooms have been completely renovated, showcasing designer tile surrounds, elegant vanities with quartz counters, updated lighting, and modern fixtures that bring a spa-like touch to daily living. An in-unit washer and dryer provide added convenience. Step outside to your ultra-private outdoor patio, perfect for morning coffee, quiet relaxation, or entertaining friends. The property also includes garage parking with built-in storage and plenty of visitor parking. Meticulously maintained and move-in ready, this home is the perfect balance of style, comfort, and affordability in Escondido.

Mortgage Calculator

Est. Monthly Payment

$3,452

Principal & Interest$2,351
Property Tax$465
Insurance$136
HOA$500
%($93,000)
%

Investment Score

28D
Est. Monthly Rent
$3,034
Monthly Cashflow

Rent − PITI − HOA

$-418
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,504

Mortgage (P+I)
$2,351
Cap Rate
2.19%
Cash-on-Cash
-5.40%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.88
Break-even Rent
$3,452

NOI (Annual)
$10,172
Price-to-Rent

Lower = better for investors

12.8

* 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