
3177 Katharine
Btop 30%Escondido, CA 92027
An HOA may ban rentals of 30 days or less (Civ. Code §4741): check the CC&Rs.
Pass at asking: -$3,378/mo full cashflow at 20% down, 7.43% rate.
Works at $609,128 (42% under asking), or at 67% down.
Rent $6,310/mo from 8 leases of 4–6 bed houses in 92027 ($5,949–$6,639).
Beds
5
Baths
4
Sqft
3,745
Year Built
2007
Days on Market
0
Property Type
Single Family
HOA/mo
$180
MLS ID
260026349SD
This property is in Escondido (92027). View neighborhood stats →
About This Property
Elegant home in desirable Eureka Springs. Situated on a large usable lot, the home features a convenient downstairs bedroom & full bath, formal living & dining rooms, soaring ceilings, abundant natural light, tile flooring downstairs & laminate wood flooring upstairs. The inviting family room has a fireplace, the expansive kitchen showcases an oversized island, granite countertops, new stainless steel appliances, abundant cabinetry, a walk-in pantry, & a breakfast area. Upstairs, a huge loft complements spacious secondary bedrooms & a luxurious primary suite w/ separate his-and-hers closets, a deep soaking tub, separate shower, and dual vanities. Enjoy a large courtyard, spacious backyard with gazebo, and three-car garage. Ideally located near parks, shopping, and dining, with a low HOA. This wonderful home is where elegance, comfort, and effortless indoor-outdoor living come together beautifully. Soaring ceilings, expansive windows, and warm flooring create a bright and inviting atmosphere. Gracious formal living and dining rooms complement a spacious family room with a cozy fireplace, seamlessly connecting to a beautifully appointed kitchen featuring an oversized island, granite countertops, stainless steel appliances, and abundant cabinetry. Upstairs, a versatile loft offers endless possibilities, while the luxurious primary suite provides a peaceful retreat with a spa-inspired bathroom and generous walk-in closets. A charming courtyard welcomes guests, and the expansive backyard with a gazebo is perfect for entertaining or relaxing. Minutes to parks, shopping, and dining, this remarkable home offers timeless appeal and exceptional comfort. Whether you're looking for room to grow, space to entertain, or a peaceful retreat to call your own, this home delivers an exceptional lifestyle. Don't miss this wonderful opportunity to make it yours—schedule your private showing today!
Mortgage Calculator
Est. Monthly Payment
$7,363
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$6,310
Comp Average
$5,466
2990 Burnet Drive
4bd / 3ba · 3,121 sqft · Single Family
$1000K
Est. $5,134/mo

2954 Rangpur
4bd / 3.5ba · 3,198 sqft · Single Family
$1.02M
Est. $5,215/mo

399 Coleman Court
4bd / 3.5ba · 2,920 sqft · Single Family
$1.08M
Est. $5,148/mo
2509 Honeybell Lane
5bd / 4ba · 3,635 sqft · Single Family
$1.27M
Est. $5,898/mo
1865 Highgrove Drive
5bd / 3.5ba · 3,312 sqft · Single Family
$1.40M
Est. $5,934/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
8 leases of 4–6 bed houses in 92027 · $5,949–$6,639
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,378/mo short at 20% down; 67% down or +$4,387/mo rent closes it.
- Break-even price
- $609,128
- Break-even rent
- $10,697/mo
- Cashflow at 35% down
- −$2,285/mo
- Down payment to break even
- 67%
- Rate to break even
- 0.33%
42% under asking
$4,387/mo above the estimate
$702,830 cash
at 20% down
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