3173 Willow Tree Ln
1 / 20

3173 Willow Tree Ln

C

Escondido, CA 92027

$1,079,000
NEW — 6d

Beds

3

Baths

3

Sqft

2,279

Year Built

2003

Days on Market

6

Property Type

Single Family

HOA/mo

$140

MLS ID

NDP2606189

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

Virtual Tour

About This Property

Located in the highly sought-after Hidden Trails community, this thoughtfully updated home offers a flexible floor plan, modern finishes, and inviting outdoor spaces. New flooring, fresh interior paint, updated lighting, new appliances, and a remodeled kitchen give the home a clean, contemporary feel. Main level includes a bedroom and full bathroom with a walk-in shower...offering flexibility for guests, extended family, or a home office. Upstairs, you will find 2 additional bedrooms + a bonus flex space that can easily serve as a playroom, fitness area, or media room. The primary suite features a private balcony with views of North Escondido - an ideal spot to enjoy your morning coffee or unwind at the end of the day. Set on a generously sized, professionally landscaped lot... the backyard was designed to be enjoyed. Multiple patios and gathering areas create space for entertaining, dining outdoors, or finding a quiet corner to relax. The raised patio and deck take advantage of the neighborhood and hillside views, while mature landscaping adds privacy and a peaceful setting. Hidden Trails is known for its scenic surroundings, nearby hiking trails, and convenient access to shopping, dining, and major commuter routes making this a location that continues to be one of North Escondido's most sought-after neighborhoods

Mortgage Calculator

Est. Monthly Payment

$6,990

Principal & Interest$5,456
Property Tax$1,079
Insurance$315
HOA$140
%($215,800)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$3,777
Monthly Cashflow

Rent − PITIA

$-3,213
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,981

Mortgage (P+I)
$5,456
Cap Rate
0.53%
Cash-on-Cash
-27.70%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$10,246

NOI (Annual)
$5,701
Price-to-Rent

Lower = better for investors

23.8

* 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