2031 Julie Dawn Pl

2031 Julie Dawn Pl

Ctop 80%

Escondido, CA 92026

$838,888
NEW — 1d
STR limited · Escondido pilot, owners only · TOT 10%

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

Principal & Interest$4,628
Property Tax$839
Insurance$245
HOA$277
%($167,778)
%
Loan Term

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.

Investment Score

33C
Est. Monthly Rent
$4,062

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)

Monthly Cashflow

Rent − PITIA

-$1,927
Full Cashflow

Incl. vacancy, PM, maint, capex

-$3,561

What would make this work?

$3,561/mo short at 20% down; 82% down or +$4,624/mo rent closes it.

Break-even price

56% under asking

$372,998
Break-even rent

$4,624/mo above the estimate

$8,686/mo
Cashflow at 35% down
−$2,693/mo
Down payment to break even

$687,888 cash

82%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$4,628
Cap Rate
1.82%
Cash-on-Cash
-25.47%
DSCR

Need ≥ 1.25 for DSCR loan

0.68

NOI (Annual)
$15,251
Price-to-Rent

Lower = better for investors

17.2

* 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
CCashflow−$3,561/mo