
1947 Bear Valley Oaks Road
Ctop 80%Escondido, CA 92025
Pass at asking: -$9,288/mo full cashflow at 20% down, 7.43% rate.
Works at $540,634 (69% under asking), or at 97% down.
Rent $5,393/mo from 18 leases of 3–5 bed houses within 2 mi ($5,693–$6,177).
Beds
4
Baths
3.5
Sqft
3,471
Year Built
2000
Days on Market
96
Property Type
Single Family
HOA/mo
N/A
MLS ID
NDP2607416
This property is in Escondido (92025). View neighborhood stats →
About This Property
Spectacular 4 BR, 3.5 bath, custom Mediterranean home on 1.19 fully usable acres, partially filled with mature oak trees that provide privacy and a park-like setting, with a backyard that is perfect for entertaining, featuring a large sport pool, rock slide, spa, built-in BBQ, and fire pit. Lives like a single-story home with large primary suite, kitchen/great room, living room, bonus room, office/optional bedrooms, & 2 fireplaces downstairs plus 3 bedrooms & 2 full baths upstairs. A possibility for 6 bedrooms. Remodeled contemporary kitchen w/granite countertops and stainless steel appliances plus updated Primary Bath with quartzite countertops, travertine shower with a frameless door & jetted tub. Save money with owned solar. This home is wonderfully secluded on a cul-de-sac of a private custom neighborhood of six, acre+ lots with no Mello-Roos or HOA fees. The large, fully usable, cross-fenced backyard can easily accommodate animals, while the formal yard area is beautifully landscaped around the home and pool. Oversized 3-car garage, which can house large SUVs, has been updated with top-of-the-line 'carriage' garage doors, adding to this home's charm and elegance. There is plenty of additional parking on the long custom concrete driveway, while the lower part of the lot is set up for 65' of RV parking (no hookups yet). This home is ideal for fun large pool parties, cookouts, and nights around the fire pit as well as elegant entertaining. The land is zoned for raising horses, large and small animals, birds & bees, and horse boarding. (See Docs) Range-priced listing; seller will entertain offers between $1,699K and $1,750K. Over $60K spent recently to upgrade HVAC, R-38 insulation, HALO Whole-House Water System, 65-gal Water Heater, and garage storage. Outdoor enthusiasts will love being close to Kit Carson Park, Felicita County Park, Daley Ranch, Dixon Lake, and Lake Hodges, with endless opportunities for hiking, biking, walking, and weekend adventures. Historic Downtown Escondido is just a short drive away, offering charming restaurants, local breweries, boutique shopping, farmers' markets, and year-round community events. Everyday conveniences are equally close, with Costco, Trader Joe's, Sprouts, Target, Home Depot, restaurants, fitness centers, and medical services all within easy reach. Commuters will appreciate the quick access to Interstate 15 and Highway 78, making travel throughout North County and into San Diego simple, while the beaches are just 35 to 40 minutes away.
Mortgage Calculator
Est. Monthly Payment
$11,982
Location
Loading map...
Zoned Schools
Elementary
L. R. Green Elementary · grades K-5 · Escondido Union
Middle
Bear Valley Middle · grades 6-8 · Escondido Union
High
San Pasqual 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
$5,393
Comp Average
$5,888
303 Amparo Drive
5bd / 4ba · 4,084 sqft · Single Family
$1.27M
Est. $6,266/mo
1329 Park Hill Ln
4bd / 3ba · 2,600 sqft · Single Family
$1.18M
Est. $4,982/mo
2704 Glenview Way
5bd / 3.5ba · 3,957 sqft · Single Family
$1.70M
Est. $6,661/mo
16850 Old Survey Road
4bd / 3.5ba · 3,794 sqft · Single Family
$2.40M
Est. $6,233/mo
16390 Via Justina Real
4bd / 3.5ba · 3,200 sqft · Single Family
$2.50M
Est. $5,297/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
18 leases of 3–5 bed houses within 2 mi · $5,693–$6,177
Blended 50/50 with the zip's market median ($4,869)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$9,288/mo short at 20% down; 97% down or +$12,062/mo rent closes it.
- Break-even price
- $540,634
- Break-even rent
- $17,455/mo
- Cashflow at 35% down
- −$7,465/mo
- Down payment to break even
- 97%
- Rate to break even
- Not reachable
69% under asking
$12,062/mo above the estimate
$1,697,500 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