Plan 1751 Plan, RosegateEscondidoCA92025
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at Plan 1751 Plan, Rosegate, Escondido, CA, 92025 in Escondido: $5,735/mo in rent, $514/mo in net income, 8.15% gross yield, 1.51 DSCR, all at $843,990. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $233,179 in appreciation and $7,773/yr in principal paydown projects total cumulative return of $353,080.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 6.0% |
| Monthly Cash Flow | $514 | $1,500 |
City averages based on Escondido market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,735 |
| Total Monthly Debt Service | $4,885 |
| DSCR Ratio | 1.17x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92025, Escondido, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,155 (100%) |
| Owner Occupied HU | 7,331 (42.7%) |
| Renter Occupied HU | 9,095 (53.0%) |
| Vacant Housing Units | 729 ( 4.2%) |
| Median Home Value | $883,658 |
| Average Home Value | $943,208 |
Housing Distribution
Address Breakdown
Residential
16,167
Single Family
12,379
Multi-Family
3,788
Businesses
2,133
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
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92025, Escondido, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,155 (100%) |
| Owner Occupied HU | 7,331 (42.7%) |
| Renter Occupied HU | 9,095 (53.0%) |
| Vacant Housing Units | 729 ( 4.2%) |
| Median Home Value | $883,658 |
| Average Home Value | $943,208 |
Housing Distribution
Address Breakdown
Residential
16,167
Single Family
12,379
Multi-Family
3,788
Businesses
2,133
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • KB Home
Mls Name: KB Home
Mls Provider:
Mls ID: #N/A