831 3rd Avenue
1 / 20

831 3rd Avenue #5

B

Escondido, CA 92025

$585,000
NEW — 5d

Soft Appraisal Value: $587,100 · 0.4% below estimate

Beds

2

Baths

2.5

Sqft

1,284

Year Built

1974

Days on Market

5

Property Type

Condo

HOA/mo

$468

MLS ID

260015259SD

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

Virtual Tour

About This Property

Stunning View Residence | Remodeled & Move-In Ready - Welcome to this beautifully remodeled condo set within a gated community, where refined finishes, comfort, and convenience come together seamlessly. This thoughtfully designed residence features two spacious bedrooms, each with its own ensuite bath, plus a well-placed powder room on the main level. Enjoy beautiful views from both the private lower patio and upper balcony, perfect for morning coffee, evening sunsets, or simply taking in the surrounding scenery. The kitchen has been stylishly refreshed with an updated backsplash and stove, while laminate flooring provides a clean, low-maintenance finish. Indoor laundry (hookups) add everyday ease. Residents enjoy access to desirable community amenities, including a pool, tennis court, children’s play area,. Garage parking spaces provide added convenience. Centrally located in Escondido near shopping, dining, and entertainment, this move-in-ready home offers an exceptional opportunity to enjoy comfort, style, and resort-inspired community living.

Mortgage Calculator

Est. Monthly Payment

$4,182

Principal & Interest$2,958
Property Tax$585
Insurance$171
HOA$468
%($117,000)
%

Location

Loading map...

Investment Score

38C
Est. Monthly Rent
$2,953
Monthly Cashflow

Rent − PITIA

$-1,229
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,396

Mortgage (P+I)
$2,958
Cap Rate
1.15%
Cash-on-Cash
-24.57%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$6,064

NOI (Annual)
$6,748
Price-to-Rent

Lower = better for investors

16.5

* 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