
210 Orange Ave
Ctop 80%Fallbrook, CA 92028
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 →
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
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.
Comparable Properties
5 comps foundThis Property
$3,774
Comp Average
$3,852
35120 Persano
3bd / 2.5ba · 1,753 sqft · Single Family
$690K
Est. $3,962/mo
1004 Santa Margarita
3bd / 2.5ba · 1,680 sqft · Single Family
$787K
Est. $3,688/mo
1256 Olive
3bd / 2.5ba · 1,824 sqft · Single Family
$849K
Est. $4,055/mo

461 Meadowood Street
3bd / 2ba · 1,814 sqft · Single Family
$815K
Est. $3,794/mo
3101 Cherrypoint Court
3bd / 2.5ba · 1,784 sqft · Single Family
$920K
Est. $3,762/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
10 leases of 3-bed houses within 2 mi · $3,681–$4,032
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,814/mo short at 20% down; 83% down or +$4,953/mo rent closes it.
- Break-even price
- $378,410
- Break-even rent
- $8,727/mo
- Cashflow at 35% down
- −$2,903/mo
- Down payment to break even
- 83%
- Rate to break even
- Not reachable
57% under asking
$4,953/mo above the estimate
$726,250 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