
1461 Boyle Avenue
Ctop 80%Escondido, CA 92027
Pass at asking: -$4,093/mo full cashflow at 20% down, 7.43% rate.
Works at $416,105 (56% under asking), or at 83% down.
Rent $4,150/mo from 13 leases of 3-bed houses within 2 mi ($4,290–$4,850).
Beds
3
Baths
2
Sqft
1,920
Year Built
1977
Days on Market
47
Property Type
Single Family
HOA/mo
N/A
MLS ID
NDP2608927
This property is in Escondido (92027). View neighborhood stats →
About This Property
Cared for by its original owner for a lifetime, this kind of home rarely comes to market. It sits on close to half an acre, with generously sized rooms, an easy layout, and years of careful upkeep. Step inside and you'll find spacious living and family rooms with space to spread out, gather, and entertain. Open the sliding door to the balcony off the living room and take in sweeping mountain views, a spot you'll want for morning coffee and sunset evenings alike. Every bedroom is on the entry level for easy everyday living. The primary suite has its own ensuite bath, set apart for privacy. Outside, the lot is a rare find. RV parking has pull-through access right onto the backyard, so there's space for your boat, trailer, toys, or next big project. With this much land, there's also exciting potential to add an ADU. An attached two-car garage rounds out the practical side. The big-ticket items are already done. The roof and HVAC were replaced about 10 years ago, and the electrical panel was upgraded about 8 years ago. The owner has kept documentation for all of it. Space, views, land, and pride of ownership in one place. Homes like this don't come along often.
Mortgage Calculator
Est. Monthly Payment
$6,498
Location
Loading map...
Zoned Schools
Elementary
Oak Hill Elementary · grades K-5 · Escondido Union
Middle
Hidden Valley Middle · grades 6-8 · Escondido Union
High
Orange Glen 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
$4,150
Comp Average
$4,323
1140 Daisy
4bd / 2ba · 1,945 sqft · Single Family
$790K
Est. $4,547/mo
2075 Oro Verde
3bd / 2.5ba · 2,308 sqft · Single Family
$925K
Est. $4,488/mo
1346 Birch Avenue
4bd / 2ba · 1,975 sqft · Single Family
$999K
Est. $4,609/mo

3068 Sprucewood Lane
3bd / 3ba · 2,175 sqft · Single Family
$925K
Est. $4,411/mo
1237 Destree Road
2bd / 2ba · 1,728 sqft · Single Family
$1.02M
Est. $3,562/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
13 leases of 3-bed houses within 2 mi · $4,290–$4,850
Blended 50/50 with the zip's market median ($3,688)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$4,093/mo short at 20% down; 83% down or +$5,316/mo rent closes it.
- Break-even price
- $416,105
- Break-even rent
- $9,466/mo
- Cashflow at 35% down
- −$3,105/mo
- Down payment to break even
- 83%
- Rate to break even
- Not reachable
56% under asking
$5,316/mo above the estimate
$787,670 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% 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