1514 Camino De Nog
Ctop 80%Fallbrook, CA 92028
Pass at asking: -$4,547/mo full cashflow at 20% down, 7.43% rate.
Works at $477,968 (55% under asking), or at 82% down.
Rent $4,767/mo from 8 leases of 3–5 bed houses within 2 mi ($4,351–$4,767).
Beds
4
Baths
3
Sqft
2,596
Year Built
1977
Days on Market
0
Property Type
Single Family
HOA/mo
N/A
MLS ID
260026600SD
This property is in Fallbrook (92028). Browse neighborhood analytics →
About This Property
1514 Camino De Nog is a one-story Fallbrook home with four bedrooms, three bathrooms and over 2,600 sq ft of living space. Set on over an acre, the property has lawn areas, mature trees, covered patios and a vine-covered walkway. A fireplace anchors the main living room, with glazed doors opening outdoors. The kitchen has a peninsula, sink window and adjoining breakfast nook. The primary bedroom includes a walk-in closet with drawers and shelving. A separate laundry room has long counters, cabinets and a utility sink. Owned solar panels and an attached two-car garage complete the home.
Mortgage Calculator
Est. Monthly Payment
$7,326
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$4,767
Comp Average
$4,623
3950 Hellers Bend
4bd / 3ba · 2,497 sqft · Single Family
$850K
Est. $4,751/mo
3533 Sarah Ann Dr.
4bd / 2.5ba · 2,638 sqft · Single Family
$1000K
Est. $4,557/mo
1905 Green Vista Lane
4bd / 3ba · 2,667 sqft · Single Family
$1.10M
Est. $4,694/mo
3237 Canonita Drive
3bd / 2.5ba · 2,624 sqft · Single Family
$1.07M
Est. $4,501/mo
1850 Canyon Heights Road
4bd / 2.5ba · 2,646 sqft · Single Family
$1.30M
Est. $4,614/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
8 leases of 3–5 bed houses within 2 mi · $4,351–$4,767
Blended 50/50 with the zip's market median ($5,086)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$4,547/mo short at 20% down; 82% down or +$5,906/mo rent closes it.
- Break-even price
- $477,968
- Break-even rent
- $10,673/mo
- Cashflow at 35% down
- −$3,433/mo
- Down payment to break even
- 82%
- Rate to break even
- Not reachable
55% under asking
$5,906/mo above the estimate
$877,400 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