31940 Del Cielo Este #C3
Atop 10%Bonsall, CA 92003
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: -$1,736/mo full cashflow at 20% down, 7.43% rate.
Works at $212,920 (51% under asking), or at 77% down.
Rent $2,773/mo: property-level estimate.
Beds
2
Baths
2
Sqft
1,050
Year Built
1988
Days on Market
106
Property Type
Condo
HOA/mo
$500
MLS ID
SW26163703
This property is in Bonsall (92003). Browse neighborhood analytics →
About This Property
**STUNNING CANYON VIEWS | DUAL PRIMARY SUITES | BEAUTIFULLY UPDATED | POTENTIAL FOR PRIVATE LAUNDRY!**Discover peaceful canyon views, spectacular sunsets, and low-maintenance living in the desirable community of Bonsall! This beautifully updated condominium features two spacious primary bedroom suites, offering an ideal combination of comfort, privacy, and modern convenience.Step inside to an inviting floor plan featuring luxury vinyl plank flooring, beautifully remodeled bathrooms, and recently updated appliances. The spacious living area flows seamlessly onto an expansive private deck, where breathtaking canyon views create the perfect backdrop for morning coffee, outdoor dining, entertaining guests, or simply unwinding while enjoying the peaceful surroundings. Laundry room is conveniently located nearby unit, across from garage. Additional highlights include an attached garage, a separate parking space, and an HOA that includes water and trash.Nestled in a quiet community with a nearby neighborhood park, this home offers the best of North San Diego County living, just minutes from shopping, dining, golf courses, wineries, and convenient freeway access.Whether you're searching for a primary residence, a low-maintenance retreat, or a second home, this move-in-ready condo delivers an exceptional combination of updated interiors, flexible living spaces, and incredible natural surroundings.**Beautifully updated, breathtaking views, and the potential for added laundry convenience—don't miss this Bonsall opportunity! Schedule your private showing today!**
Mortgage Calculator
Est. Monthly Payment
$3,506
Location
Loading map...
Zoned Schools
Elementary
Bonsall Elementary · grades K-5 · Bonsall Unified
Middle
Norman L. Sullivan Middle · grades 6-8 · Bonsall Unified
High
Bonsall High · grades 9-12 · Bonsall 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
4 comps foundThis Property
$2,773
Comp Average
$3,491
31908 Del Cielo Este
3bd / 2.5ba · 1,653 sqft · Condo
$502K
Est. $4,080/mo
32078 Del Cielo Oeste
3bd / 2.5ba · 1,748 sqft · Condo
$575K
Est. $3,706/mo
31948 Del Cielo Este
3bd / 2ba · 1,507 sqft · Condo
$575K
Est. $3,356/mo
32036 Del Cielo Oeste
2bd / 2ba · 1,040 sqft · Townhouse
$585K
Est. $2,823/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
Property-level estimate
Thin data: no closed leases like this one nearby.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$1,736/mo short at 20% down; 77% down or +$2,255/mo rent closes it.
- Break-even price
- $212,920
- Break-even rent
- $5,028/mo
- Cashflow at 35% down
- −$1,279/mo
- Down payment to break even
- 77%
- Rate to break even
- Not reachable
51% under asking
$2,255/mo above the estimate
$338,030 cash
Negative even at a 0% loan
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