818 Washington
1 / 20

818 Washington #C

B

Escondido, CA 92025

$400,000

Beds

2

Baths

2

Sqft

1,064

Year Built

1966

Days on Market

46

Property Type

Condo

HOA/mo

$500

MLS ID

260009173SD

This property is in Escondido (92025). View neighborhood stats →

Virtual Tour

About This Property

Fully renovated single-story end-unit offering the privacy and feel of a detached home. Updated top to bottom by the seller, this move-in-ready condo features an open layout with a redesigned kitchen, center island, quartz countertops, and stainless steel appliances. New luxury vinyl plank flooring, fresh paint, and updated bathrooms create a clean, modern finish throughout. The living room includes a fireplace and opens to a private patio. With no neighbor on one side and no direct frontage, the setting is quiet and secluded. Additional highlights include in-unit laundry, window A/C, newer furnace, and a one-car garage with storage. Community pool and spa, plus convenient access to shopping, dining, and CA-78.

Mortgage Calculator

Est. Monthly Payment

$3,039

Principal & Interest$2,023
Property Tax$400
Insurance$117
HOA$500
%($80,000)
%

Location

Loading map...

Investment Score

52B
Est. Monthly Rent
$2,429
Monthly Cashflow

Rent − PITIA

$-611
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,503

Mortgage (P+I)
$2,023
Cap Rate
1.56%
Cash-on-Cash
-22.54%
DSCR

Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$4,380

NOI (Annual)
$6,240
Price-to-Rent

Lower = better for investors

13.7

* 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