818 Washington
1 / 20

818 Washington #C

D

Escondido, CA 92025

$470,000
NEW — 1d on market

Beds

2

Baths

2

Sqft

1,064

Year Built

1966

Days on Market

1

Property Type

Condo

HOA/mo

$500

MLS ID

260009173SD

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

About This Property

Beautiful single-story, end-unit condo offering the perfect blend of modern upgrades and privacy. Completely renovated from top to bottom by the seller, with no neighbors on one side and no direct frontage, it feels like a detached home—perfect for first-time buyers, investors, or those looking to downsize.The redesigned kitchen layout is a true centerpiece, featuring a center island, quartz countertops, and stainless steel appliances. Stylishly updated bathrooms, new luxury vinyl plank flooring, fresh paint, and a cozy living room with a fireplace opening to a private patio complete the space. Extras include an in-unit washer/dryer, window A/C, newer furnace, and a one-car garage with storage. Steps from the pool and spa, with nearby shopping, dining, and easy freeway access (CA-78). VA-approved and move-in ready—don’t miss out!

Mortgage Calculator

Est. Monthly Payment

$3,484

Principal & Interest$2,377
Property Tax$470
Insurance$137
HOA$500
%($94,000)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$2,573
Monthly Cashflow

Rent − PITIA

$-911
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,894

Mortgage (P+I)
$2,377
Cap Rate
1.23%
Cash-on-Cash
-24.18%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$5,033

NOI (Annual)
$5,791
Price-to-Rent

Lower = better for investors

15.2

* 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