1594 Green Canyon Lane
Dbottom 20%Fallbrook, CA 92028
Pass at asking: -$10,903/mo full cashflow at 20% down, 7.49% rate.
Works at $514,421 (73% under asking); even all cash loses money at asking.
Rent $5,153/mo from 8 leases of houses within 2 mi, size-adjusted ($5,079–$5,316).
Beds
4
Baths
4.5
Sqft
3,060
Year Built
1988
Days on Market
0
Property Type
Single Family
HOA/mo
N/A
MLS ID
260026123SD
This property is in Fallbrook (92028). Browse neighborhood analytics →
About This Property
Discover your private sanctuary on 4 breathtaking acres, where panoramic views of orchards, rolling hills, & the majestic Palomar Mountain unfold from nearly every window & outdoor space. This exceptional custom estate, designed by an architect and built as his personal residence, blends timeless Spanish-influenced Ranchero character with artistic detailing and enduring craftsmanship. Step inside to experience the home's soul: rich woodwork on the doors, windows, and built-in cabinetry, hand-painted tiles, & warm wood & Saltillo tile floors that lead to a dramatic two-story rock fireplace & wood-beamed ceilings soaring over the Great Room & dining room. The gourmet kitchen is a chef's delight, centered on a professional Wolf Range with a six-burner gas stove, griddle, & double ovens, complemented by a separate built-in BBQ grill and a welcoming eat-in area. The thoughtfully designed main residence offers two spacious bedroom suites plus a generous upstairs loft ideal as a 3rd bedroom, home office, or light-filled art studio complete with a balcony that captures those extraordinary views. Just steps from the resort-style pool & fire pit sits a flexible guest suite/pool. For multi-generational living, visitors, or potential rental income, an additional private Guest House/ADU delivers a full kitchen, living room, bedroom, bath, & a large elevated patio balcony overlooking the garden and pasture. see supplement remarks ... Arrive via the cobblestone driveway to a three-car garage and a serene courtyard entry featuring a peaceful fountain. The property continues to surprise, from the character-rich old barn to the newly upgraded outdoor living areas: a freshly re-plastered PebbleTec pool, full travertine paver deck (recently expanded), and new pool equipment. This is more than a home--it is a rare, private family compound offering quiet living, abundant outdoor enjoyment, and authentic California character that feels both timeless and deeply personal. Experience the views, craftsmanship, and lifestyle only this special property can offer.
Mortgage Calculator
Est. Monthly Payment
$13,264
Location
Loading map...
Zoned Schools
Elementary
Live Oak 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
$5,153
Comp Average
$4,888
2890 Vista Del Rio
4bd / 3ba · 2,949 sqft · Single Family
$1.20M
Est. $4,876/mo
3144 Alta Verde Dr.
4bd / 4.5ba · 3,022 sqft · Single Family
$1.26M
Est. $4,905/mo
111 Morro Hills Road
4bd / 2.5ba · 2,936 sqft · Single Family
$1.32M
Est. $4,871/mo

2043 Vista Valle Verde Drive
4bd / 2.5ba · 2,994 sqft · Single Family
$1.35M
Est. $4,894/mo

40340 Sandia Creek Dr
4bd / 4ba · 2,988 sqft · Single Family
$1.43M
Est. $4,892/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
8 leases of houses within 2 mi, size-adjusted · $5,079–$5,316
Blended 50/50 with the zip's market median ($5,090)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$10,903/mo short at 20% down; +$14,160/mo rent closes it.
- Break-even price
- $514,421
- Break-even rent
- $19,313/mo
- Cashflow at 35% down
- −$8,883/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
73% under asking
$14,160/mo above the estimate
Negative even all-cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.49% 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