210 Orange Ave
1 / 20

210 Orange Ave

Ctop 80%

Fallbrook, CA 92028

$875,000

Pass at asking: -$3,814/mo full cashflow at 20% down, 7.43% rate.

Works at $378,410 (57% under asking), or at 83% down.

Rent $3,774/mo from 10 leases of 3-bed houses within 2 mi ($3,681–$4,032).

Beds

3

Baths

2

Sqft

1,766

Year Built

1955

Days on Market

46

Property Type

Single Family

HOA/mo

N/A

MLS ID

260023420SD

This property is in Fallbrook (92028). Browse neighborhood analytics →

Virtual Tour

About This Property

Welcome to a completely reimagined 1950s Fallbrook home where timeless character meets a high-quality modern renovation. The original solid bones remain, but nearly everything else has been thoughtfully rebuilt and upgraded with longevity, functionality and craftsmanship in mind. The exterior features new smooth-finish stucco, cement board-and-batten siding, roof, windows and gutters. Behind the walls, the original electrical was removed and the home completely rewired with an upgraded 200-amp main panel and additional subpanel. Original plumbing was also replaced with new water lines, fixtures, drains and a new drain line to the street. Inside, the redesigned open-concept layout features a stunning kitchen with higher-end appliances, custom-built range hood, generous cabinetry and an impressive 8' walk-in pantry. The kitchen flows into a secondary dining area and cozy living room with a wood-burning fireplace. The front entry features soaring approximately 12' ceilings with an open family and dining area. The primary suite offers a spacious walk-in closet and private bonus room, ideal for an office, gym or retreat. Custom tile work, smooth-coat walls, solid shaker-style doors and elevated finishes continue throughout. Outside, enjoy low-maintenance artificial turf, water-wise landscaping and a variety of mature citrus trees. Far more than a cosmetic remodel, this home has been comprehensively renovated with quality and attention to detail throughout.Outside, enjoy low maintenance landscaping featuring artificial turf, water wise plants, and a variety citrus trees. Welcome to a completely reimagined 1950s Fallbrook home where timeless character meets a high-quality, modern renovation. The original solid bones remain, but nearly everything else has been thoughtfully rebuilt and upgraded with longevity, functionality, and craftsmanship in mind. The exterior has been transformed with new smooth-finish stucco, durable cement board-and-batten siding, new roof, windows, gutters, and fresh exterior finishes. Behind the walls, the home has been completely rewired with the original electrical removed, an upgraded 200-amp main panel and additional subpanel. The original plumbing was also replaced with new water lines, fixtures, drains, and a new drain line extending to the street. Inside, the floor plan has been completely reimagined with an open-concept kitchen featuring higher-end appliances, a custom-built range hood, generous cabinetry, and an impressive 8-foot walk-in pantry. The kitchen flows into a secondary dining area and cozy living room centered around a wood-burning fireplace. The front entry features soaring approximately 16-foot ceilings and an open connection between the family and main dining areas. The primary suite offers a spacious walk-in closet and private bonus room—perfect for a home office, gym, nursery, or retreat—while custom tile work and carefully selected finishes give the bathroom an elevated feel. Smooth-coat walls, solid shaker-style interior doors, and thoughtful details continue throughout the home. Outside, enjoy low-maintenance landscaping featuring artificial turf, water-wise plants, and a variety of mature citrus trees, creating an inviting outdoor setting without the upkeep. This was far more than a cosmetic remodel. From the roof, windows, electrical and plumbing to the redesigned interior and exterior, this home has been comprehensively renovated with quality and attention to detail throughout.

Mortgage Calculator

Est. Monthly Payment

$5,991

Principal & Interest$4,861
Property Tax$875
Insurance$255
%($175,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    William H. Frazier 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.

Investment Score

29C
Est. Monthly Rent
$3,774

10 leases of 3-bed houses within 2 mi · $3,681–$4,032

Blended 50/50 with a property-level estimate

Monthly Cashflow

Rent − PITIA

-$2,217
Full Cashflow

Incl. vacancy, PM, maint, capex

-$3,814

What would make this work?

$3,814/mo short at 20% down; 83% down or +$4,953/mo rent closes it.

Break-even price

57% under asking

$378,410
Break-even rent

$4,953/mo above the estimate

$8,727/mo
Cashflow at 35% down
−$2,903/mo
Down payment to break even

$726,250 cash

83%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$4,861
Cap Rate
1.69%
Cash-on-Cash
-26.15%
DSCR

Need ≥ 1.25 for DSCR loan

0.63

NOI (Annual)
$14,826
Price-to-Rent

Lower = better for investors

19.3

* 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
CCashflow−$3,814/mo