1020 La Solana
Btop 30%Fallbrook, CA 92028
Pass at asking: -$2,730/mo full cashflow at 20% down, 7.36% rate.
Works at $341,721 (51% under asking), or at 77% down.
Rent $3,392/mo from 10 leases of 3-bed houses within 2 mi ($3,277–$3,590).
Beds
3
Baths
2
Sqft
1,400
Year Built
1973
Days on Market
45
Property Type
Single Family
HOA/mo
N/A
MLS ID
NDP2609027
This property is in Fallbrook (92028). Browse neighborhood analytics →
About This Property
LOVELY ONE LEVEL HOME , BEAUTIFULLY MAINTAINED. LARGE FRONT AND REAR YARDS, PASTORAL VIEWS AT REAR, SPACIOUS KITCHEN WITH HUGE BREAKFAST BAR AND ADJOINING DINING ROOM. MANY RECENT UPGRADES, INCLUDING ROOF REPLACED, TWO REMODELLED BATHROOMS, SOME NEWER APPLIANCES, FRESH PAINT, NEWER FLOORING, NEWER WASHER/DRYER..NEWER SLIDER OUT TO FENCED REAR YARD. LG. LAUNDRY ROOM AND OVERSIZED 2-CAR GARAGE...READY TO MOVE IN!! LOCATED ON A QUIET CUL-DE-SAC STREET ONLY ABOUT A 20 MIN WALK TO HEART OF FALLBROOK VILLAGE SHOPPING AND RESTAURANTS, ART CENTER, THEATER AND MORE!!
Mortgage Calculator
Est. Monthly Payment
$4,759
Location
Loading map...
Zoned Schools
Elementary
William H. Frazier Elementary · grades K-6 · Fallbrook Union Elementary
Middle
James E. Potter Intermediate · grades 7-8 · Fallbrook Union Elementary
High
Fallbrook High · grades 9-12 · Fallbrook 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
$3,392
Comp Average
$3,553
4933 Lake Shore Court
3bd / 2ba · 1,535 sqft · Single Family
$685K
Est. $3,506/mo
1734 Adalane Place
3bd / 2ba · 1,346 sqft · Single Family
$695K
Est. $3,390/mo
604 Porter Street
3bd / 2ba · 1,196 sqft · Single Family
$699K
Est. $3,389/mo
1840 Davis
3bd / 2ba · 1,466 sqft · Single Family
$800K
Est. $3,852/mo
5741 Rainbow Heights Road
3bd / 2ba · 1,506 sqft · Single Family
$879K
Est. $3,630/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
10 leases of 3-bed houses within 2 mi · $3,277–$3,590
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,730/mo short at 20% down; 77% down or +$3,546/mo rent closes it.
- Break-even price
- $341,721
- Break-even rent
- $6,938/mo
- Cashflow at 35% down
- −$2,007/mo
- Down payment to break even
- 77%
- Rate to break even
- Not reachable
51% under asking
$3,546/mo above the estimate
$538,230 cash
Negative even at a 0% loan
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