3071 Sprucewood Ln
1 / 20

3071 Sprucewood Ln

D

Escondido, CA 92027

$989,000
NEW — 1d

Beds

4

Baths

3

Sqft

2,175

Year Built

1998

Days on Market

1

Property Type

Single Family

HOA/mo

$215

MLS ID

NDP2605483

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

Virtual Tour

About This Property

Welcome to Rancho San Pasqual and the prestigious gated golf course community at Dos Osos, operated by JC Resorts. Surrounded by wineries and stunning mountain views, you'll be pleasantly surprised by the value of this meticulously maintained home and all that this community offers. This beautifully remodeled 4 bedroom 3 bath home has had numerous upgrades including, interior & exterior paint, new flooring throughout, gorgeous plantation shutters, a new crisp and clean kitchen remodel with new stainless appliances, pull out drawers and easy access for indoor/outdoor living and dining. You will truly enjoy the large backyard and amazing views. The downstairs room can be used for an office or bedroom with a full bathroom. There is a three car garage including a Tesla charger and owned solar as well as a whole house fan and so much more. So you can see this is an incredible opportunity and gorgeous home waiting for you. Close to the award winning K-8 San Pasqual union school, the Safari Park, shopping and Hwy 15 come see this beauty today!!!

Mortgage Calculator

Est. Monthly Payment

$6,493

Principal & Interest$5,001
Property Tax$989
Insurance$288
HOA$215
%($197,800)
%

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$4,451
Monthly Cashflow

Rent − PITIA

$-2,042
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,890

Mortgage (P+I)
$5,001
Cap Rate
1.35%
Cash-on-Cash
-23.60%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$9,503

NOI (Annual)
$13,333
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