2054 Vintage PlEscondidoCA92027
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingFor first-time U.S. investors or those diversifying conservatively, 2054 Vintage Pl, Escondido, CA, 92027 in Escondido offers a clean, manageable entry. Rental yield 6.4%. DSCR 1.19 qualifies for Ziffy Mortgage's no-W2 mortgage for non-U.S. residents. Long-term: 5% annual appreciation projects $276,254 in additional property value over five years, with $9,209/yr in principal equity building ownership stake. Total projected cumulative return: $324,249.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.4% | 6.0% |
| Monthly Cash Flow | $(854) | $1,500 |
City averages based on Escondido market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,332 |
| Total Monthly Debt Service | $5,788 |
| DSCR Ratio | 0.92x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1999
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92027, Escondido, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,443 (100%) |
| Owner Occupied HU | 10,576 (60.6%) |
| Renter Occupied HU | 6,438 (36.9%) |
| Vacant Housing Units | 429 ( 2.5%) |
| Median Home Value | $756,629 |
| Average Home Value | $794,806 |
Housing Distribution
Address Breakdown
Residential
17,359
Single Family
14,911
Multi-Family
2,448
Businesses
383
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 1999
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92027, Escondido, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,443 (100%) |
| Owner Occupied HU | 10,576 (60.6%) |
| Renter Occupied HU | 6,438 (36.9%) |
| Vacant Housing Units | 429 ( 2.5%) |
| Median Home Value | $756,629 |
| Average Home Value | $794,806 |
Housing Distribution
Address Breakdown
Residential
17,359
Single Family
14,911
Multi-Family
2,448
Businesses
383
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Uzma Ahmed • Keller Williams Realty
Mls Name: SDMLS
Mls ID: #250038932