
900 Howard Avenue #29
Atop 10%Escondido, CA 92029
Pass at asking: -$544/mo full cashflow at 20% down, 7.36% rate.
Works at $179,388 (28% under asking), or at 52% down.
Rent $1,780/mo: model estimate from bedrooms, size and zip.
Beds
2
Baths
2
Sqft
672
Year Built
1975
Days on Market
151
Property Type
Mfd/Mobile Home
HOA/mo
N/A
MLS ID
OC26113805
This property is in Escondido (92029). Browse neighborhood analytics →
About This Property
MOTIVATED SELLER -Beautifully remodeled home located in an All Age-Family community. This move-in ready home offers: remodeled Kitchen and Bathroom Showers, No Tubs, drywall and texture interior, new dual pane windows, luxury vinyl flooring throughout, recessed lighting, updated plumbing and electrical, new roof, new exterior ventilation access, new gates and fencing both sides of home, new brick wall, right side of home, installed drainage back yard to street, artificial turf and cement pad in back yard, new installed water heater and new garbage disposal, new moister barrier underneath home, new entrance adobe lock and more! Located across from the community playground and dog walking area with views of both from your Kitchen sink! The community has many amenities like a children's play area, rec hall and pool and easy access to highways 15 at 78, Palomar Medical Center / Hospital, Stone Brewery, shopping, dining! Space rent plus water/sewer/trash. Buyer(s) to be approved by Management. Pull into park and take second right.
Mortgage Calculator
Est. Monthly Payment
$1,706
Location
Loading map...
Zoned Schools
Elementary
Miller Elementary · grades K-5 · Escondido Union
Middle
Del Dios Academy of Arts and Sciences · grades 6-8 · Escondido Union
High
Escondido High · grades 9-12 · Escondido Union High
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$1,780
Comp Average
$2,233
1751 Citracado Parkway
2bd / 2ba · 1,248 sqft · Mfd/Mobile Home
$257K
Est. $2,399/mo
1751 Citracado Parkway
2bd / 2ba · 1,272 sqft · Mfd/Mobile Home
$270K
Est. $2,421/mo
1575 Valley Pkwy
2bd / 2ba · 1,040 sqft · Mfd/Mobile Home
$279K
Est. $2,197/mo
955 Howard
2bd / 2ba · 1,056 sqft · Manufactured
$250K
Est. $2,213/mo
955 Howard Avenue
2bd / 2ba · 800 sqft · Manufactured
$225K
Est. $1,936/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
Model estimate from bedrooms, size and zip
Thin data: no closed leases like this one nearby.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$544/mo short at 20% down; 52% down or +$706/mo rent closes it.
- Break-even price
- $179,388
- Break-even rent
- $2,486/mo
- Cashflow at 35% down
- −$285/mo
- Down payment to break even
- 52%
- Rate to break even
- 2.94%
28% under asking
$706/mo above the estimate
$130,260 cash
at 20% down
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator