825 Buchanan St.
1 / 20

825 Buchanan St.

B

Escondido, CA 92027

$700,000
NEW — 0d

Beds

3

Baths

2

Sqft

1,305

Year Built

1973

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009791SD

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

About This Property

This charming single-level home offers 3 bedrooms and 2 updated bathrooms, ideally situated on a quiet street. Inside, you’ll find a spacious living room that flows seamlessly into an open-concept kitchen - perfect for both everyday living and entertaining. Tile flooring enhances the main living areas, while newer laminate flooring adds warmth and comfort to the bedrooms. The primary suite features a generously sized walk-in closet, and both bathrooms have been recently renovated. Window shutters and ceiling fans throughout the living spaces add comfort and style. The home is equipped with dual-pane vinyl windows for energy efficiency, a new roof installed in 2022, and a leased solar system added in 2023. Step outside to enjoy a flat, usable backyard complete with a covered, lighted patio, some fruit trees, and a grassy area which is ideal for gatherings or relaxing evenings. A large side yard offers additional flexibility for storage or recreation. The front exterior welcomes you with a spacious porch and attractive landscaping highlighted by roses and succulents, creating inviting curb appeal.

Mortgage Calculator

Est. Monthly Payment

$4,444

Principal & Interest$3,540
Property Tax$700
Insurance$204
%($140,000)
%

Location

Loading map...

Investment Score

48B
Est. Monthly Rent
$3,419
Monthly Cashflow

Rent − PITIA

$-1,025
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,394

Mortgage (P+I)
$3,540
Cap Rate
1.96%
Cash-on-Cash
-20.52%
DSCR

Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$6,528

NOI (Annual)
$13,744
Price-to-Rent

Lower = better for investors

17.1

* 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