1761 Country Ln

1761 Country Ln

D

Escondido, CA 92025

$1,249,000

Soft Appraisal Value: $1,252,200 · 0.3% below estimate

Beds

4

Baths

3

Sqft

2,084

Year Built

1968

Days on Market

34

Property Type

Single Family

HOA/mo

N/A

MLS ID

260003302SD

Description

Extensively upgraded home with resort style, custom pool & 8-person spa with lighting, PebbleTec, saltwater system, Wi-Fi controls, decorative slide & waterfall. Solar pool and spa heating for year-round enjoyment. Outdoor kitchen and full outdoor bathroom, integrated gas fireplace and grill, huge play structure & two pergolas. Large lot! Stunning inside with vaulted, exposed beam ceilings, open floor plan, gorgeous kitchen with large center island. Primary suite upgraded with expansive closet system from Tailored Closet. Modern conveniences include Level-2 EV charging, mew Samsung Bespoke appliances, smart switches & smart garage. Thoughtful upgrades: new custom stamped-concrete driveway, luxury vinyl plank flooring, brand-new tankless water heater, whole-house filtration, beautiful landscape & lighting, and a 6-ton central AC (installed 2017). See documents for the complete improvements list. 2017 down-to-the-studs renovation with ongoing, owner-added upgrades since. No HOA. Solar lease.

Mortgage Calculator

Est. Monthly Payment

$7,929

Principal & Interest$6,316
Property Tax$1,249
Insurance$364
%($249,800)
%

Investment Score

3D
Est. Monthly Rent
$4,878
Monthly Cashflow

Rent − PITI − HOA

$-3,051
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,213

Mortgage (P+I)
$6,316
Cap Rate
1.06%
Cash-on-Cash
-25.04%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$11,649

NOI (Annual)
$13,227
Price-to-Rent

Lower = better for investors

21.3

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator