2114 Laura Drive
1 / 20

2114 Laura Drive

D

Escondido, CA 92027

$927,000
NEW — 7d

Beds

4

Baths

3

Sqft

2,315

Year Built

1995

Days on Market

7

Property Type

Single Family

HOA/mo

$230

MLS ID

SR26098427

This property is in Escondido (92027). View neighborhood stats →

About This Property

Stunning 4BD/3BA Craftsman style home in the highly coveted community of Greenway Rise. Community pool one block away!! The inviting gourmet kitchen features white cabinetry, granite counter tops, stainless steel appliances, chef's island, built-in desk and a picture-perfect window overlooking the gorgeous country garden. Formal dining room and living room are drenched with natural light. One full bedroom with an adjacent bathroom is located on the main living level. Upstairs you will find two secondary bedrooms and the primary bedroom with neighborhood and mountain views, a spacious bathroom and walk-in closet. Additional features of this wonderful home include soaring ceilings, two new a/c units, ceiling fans and beautiful wood floors throughout. Enjoy the outdoor fire pit and built-in BBQ in your very own garden paradise with lush tropical, native, and succulent plants. Cul-de-sac location! The community includes a dog park, green space and swimming pool. Just a short distance to Lake Dixon and Daley Ranch with hiking trails and beautiful natural open spaces.

Mortgage Calculator

Est. Monthly Payment

$6,115

Principal & Interest$4,687
Property Tax$927
Insurance$270
HOA$230
%($185,400)
%

Location

Loading map...

Investment Score

27D
Est. Monthly Rent
$4,172
Monthly Cashflow

Rent − PITIA

$-1,942
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,674

Mortgage (P+I)
$4,687
Cap Rate
1.31%
Cash-on-Cash
-23.78%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$8,944

NOI (Annual)
$12,155
Price-to-Rent

Lower = better for investors

18.5

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator