
29822 Jodi Ann Ct
Btop 30%Escondido, CA 92026
HOA rules unknown: an HOA can ban stays under 30 days (Civ. Code §4741), and no permit on file shows this one allows them. Get the CC&Rs.
Pass at asking: -$2,839/mo full cashflow at 20% down, 7.36% rate.
Works at $412,664 (47% under asking), or at 73% down.
Rent $4,303/mo from 6 leases of 4-bed houses in 92026 ($4,203–$4,679).
Beds
4
Baths
2.5
Sqft
2,033
Year Built
2003
Days on Market
57
Property Type
Single Family
HOA/mo
$160
MLS ID
NDP2608666
This property is in Escondido (92026). Browse neighborhood analytics →
About This Property
The seller will entertain offers between $ 749,000 and $ 784,000. Welcome to The Courtyards in North Escondido! Built in 2003, this well-maintained community offers a peaceful, rural-inspired setting with private roads and a charming central park area, all just minutes from the 15 Freeway for easy commuting. This highly sought-after floor plan features 2,033 square feet of comfortable living space, showcasing soaring high ceilings, durable wood-look flooring, and dual-pane windows throughout. Thoughtful system upgrades have been made to the home, including a newer air conditioning and heating unit, an owned solar panel system, garage overhead storage, and low-maintenance artificial turf on both side yards. The main level flows effortlessly in an open-concept design, connecting the living room, dining room, and kitchen. The spacious kitchen is highlighted by a large eat-at bar, generous storage, newer stainless steel appliances, and granite countertops. Conveniently tucked beneath the stairs is ample storage, positioned alongside the laundry closet and garage entry. Upstairs are two primary suites and two bedrooms. The house is wired to charge two vehicles. Outside, a large concrete patio sets the scene for outdoor dining and entertaining, while two side yards with artificial turf offer year-round, low-maintenance enjoyment. The home's position within the community provides an exceptional level of privacy.
Mortgage Calculator
Est. Monthly Payment
$5,498
Location
Loading map...
Zoned Schools
High
Valley Center High · grades 9-12 · Valley Center-Pauma Unified
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
$4,303
Comp Average
$4,584

3436 Laurashawn Ln
3bd / 2.5ba · 1,986 sqft · Single Family
$799K
Est. $4,275/mo
29626 Platanus Drive
4bd / 2.5ba · 2,213 sqft · Single Family
$875K
Est. $4,862/mo
1884 Sunbury Street
4bd / 2ba · 2,012 sqft · Single Family
$910K
Est. $4,751/mo
2043 Dawn View Glen
4bd / 2.5ba · 2,090 sqft · Single Family
$949K
Est. $4,497/mo
2484 Bear Rock Glen
4bd / 2.5ba · 2,090 sqft · Single Family
$1.05M
Est. $4,535/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
6 leases of 4-bed houses in 92026 · $4,203–$4,679
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,839/mo short at 20% down; 73% down or +$3,686/mo rent closes it.
- Break-even price
- $412,664
- Break-even rent
- $7,989/mo
- Cashflow at 35% down
- −$2,027/mo
- Down payment to break even
- 73%
- Rate to break even
- Not reachable
47% under asking
$3,686/mo above the estimate
$572,320 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