OFF_MARKETRisky Deal6 days on market

2415 Eucalyptus Ave

2415 Eucalyptus Ave, Escondido, CA 92029, Escondido, CA 92029
$1,500,000
Zestimate®:$1,493,900

Listing Price

Property image 1
2415 Eucalyptus Ave, Escondido, CA 92029
Loc: Escondido, CA
Days Listed
6
Tax Assessed
$536k
Zestimate®
$1494k
Market Rate
Lot Size
0.71 acres
Rent Estimate
$6,690/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

8

Bernardo Elementary School

K-5
0.7 mi away
6

Bear Valley Middle School

6-8
2.7 mi away
7

San Pasqual High School

9-12
2.8 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.90%
Total ROI
14.2%
Cash Flow
$-1,459/mo
DSCR
0.81
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-09Sold$1,550,000$541
2026-08-11Pending sale$1,500,000$523
2026-07-30Listed for sale$1,500,000$523

Tax History

YearProperty TaxTax Assessment
2026$0$536,054
2025$6,070.64$525,544
2024$5,944$515,240
2023$5,804.98$505,138
2022$5,734.88$495,234
2021$5,633.52$485,524
2020$5,600.5$480,547
2019$5,337.94$471,126
2018$5,313.08$461,890
2017$5,224.52$452,834
2016$5,123.32$443,956
2015$5,078.88$437,288
2014$4,868.96$428,723
2013$0$426,786
2012$0$418,419
2011$0$410,216
2010$0$407,151
2009$0$408,120
2008$0$400,119
2007$0$392,275
2006$0$384,584
2005$0$377,044
2004$0$369,652
2003$0$362,878
2002$0$355,764
2001$0$348,789
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,866
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $1,500,000Rent Basis: Observed Comp Model ($6,690/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $750/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.25%

NOI: $48,795/yr

Cash-on-Cash Yield
-12.9%

On $345,000 invested

DSCR Ratio
0.52x

Negative debt coverage

5-Yr Leveraged ROI
+29.6%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$335/mo
Homeowner / Hazard Insurance-$750/mo
Vacancy Reserve (5% of rent)-$335/mo
Repairs & Maintenance (10% of rent)-$669/mo
Property Management (8% of rent)-$535/mo
Total Pure Operating Expenses-$2,624/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,690/mo
Less: Operating Expenses-$2,624/mo
Net Operating Income (NOI)+$4,066/mo
Less: Debt Service (30yr @ 6.75%)-$7,783/mo
Net Cash Flow
$-3,717/mo
$-44,603/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Escondido.

2415 Eucalyptus Ave | Escondido, CA | Haven AI Analysis | Haven by ScoutHavens