
2031 Julie Dawn Pl
Ctop 80%Escondido, CA 92026
An HOA may ban rentals of 30 days or less (Civ. Code §4741): check the CC&Rs.
Pass at asking: -$3,561/mo full cashflow at 20% down, 7.36% rate.
Works at $372,998 (56% under asking), or at 82% down.
Rent $4,062/mo from 13 leases of 2–4 bed houses within 2 mi ($3,565–$4,132).
Beds
3
Baths
2
Sqft
1,535
Year Built
2021
Days on Market
1
Property Type
Single Family
HOA/mo
$277
MLS ID
260027022SD
This property is in Escondido (92026). Browse neighborhood analytics →
About This Property
Single level 3BD/2BA, 1,535sqft detached home situated on premier lot location at the end of a cul-de-sac with no neighbors behind! Desirable corner unit offers a larger lot than most homes in the community, featuring a spacious backyard patio area & additional side yard--perfect for outdoor enjoyment. Thoughtfully upgraded with wood like LV flooring throughout, plantation shutters on front windows, custom backsplash in the bright, white kitchen & Owned Solar. Located in the amenity rich community of Canopy Grove. Gorgeous 2021-built, single-level detached condo is sure to impress! In addition to the upgrades mentioned earlier, the home is prewired for an alarm system and high-speed fiber internet, with a Ruckus WiFi booster system for enhanced connectivity. The owner has also installed a hot water recirculation system, allowing designated areas of the home to enjoy quicker access to hot water at the push of a button. The thoughtfully designed floor plan offers a spacious, open-concept kitchen and living area that flows seamlessly to the outdoor space. The desirable split-bedroom layout provides added privacy, with the secondary bedrooms situated on one side of the home and the primary suite tucked away on the opposite side. An EV charger is also included. HOA incl pool, gym, 3 parks, dog park and walking trails around the community.
Mortgage Calculator
Est. Monthly Payment
$5,989
Location
Loading map...
Zoned Schools
Elementary
Reidy Creek Elementary · grades K-5 · Escondido Union
Middle
Rincon Middle · grades 6-8 · Escondido Union
High
Escondido 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
$4,062
Comp Average
$3,878
1933 Golden Circle
3bd / 2ba · 1,413 sqft · Single Family
$775K
Est. $4,140/mo
29723 Platanus Drive
3bd / 2ba · 1,582 sqft · Single Family
$750K
Est. $3,919/mo
1920 Mclees Ct
3bd / 2ba · 1,401 sqft · Single Family
$795K
Est. $3,851/mo

2238 Hilton Head
3bd / 2ba · 1,410 sqft · Single Family
$789K
Est. $3,721/mo
3346 Laurashawn Lane
3bd / 2ba · 1,650 sqft · Single Family
$883K
Est. $3,760/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
13 leases of 2–4 bed houses within 2 mi · $3,565–$4,132
Blended 50/50 with the zip's market median ($4,291)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,561/mo short at 20% down; 82% down or +$4,624/mo rent closes it.
- Break-even price
- $372,998
- Break-even rent
- $8,686/mo
- Cashflow at 35% down
- −$2,693/mo
- Down payment to break even
- 82%
- Rate to break even
- Not reachable
56% under asking
$4,624/mo above the estimate
$687,888 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% 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