
32078 Del Cielo Oeste
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: -$2,127/mo full cashflow at 20% down, 7.43% rate.
Works at $297,969 (48% under asking), or at 74% down.
Rent $3,706/mo: property-level estimate.
Beds
3
Baths
2.5
Sqft
1,748
Year Built
1981
Days on Market
102
Property Type
Condo
HOA/mo
$565
MLS ID
NDP2607088
This property is in Bonsall (92003). Browse neighborhood analytics →
About This Property
HOA dues have already been paid through the end of 2027, providing the new owner with significant savings from day one. Rarely does a condo combine this much space, timeless style, and quality craftsmanship. Completely remodeled from top to bottom, this stunning 3-bedroom, 2.5 bath & 2.5 car garage Mission Oaks residence offers nearly 1,800 square feet of beautifully updated living space. The open concept floor plan is has soaring vaulted ceilings with beautiful wood beam accents, creating an inviting atmosphere that truly feels like home. Rich hickory hardwood flooring flows seamlessly throughout, complemented by natural light, fresh interior paint, and a cozy wood-burning fireplace. The beautifully redesigned kitchen is both elegant and functional, featuring brand-new stainless steel appliances, quartz countertops, custom cabinetry, designer finishes, and modern lighting. Every bathroom has been thoughtfully reimagined with timeless designer touches, including custom tile, brand new vanities, updated fixtures, and extra-tall showerheads with handheld sprayers for a spa like experience. Additional upgrades include brand-new dual-pane windows, new central air conditioning, & furnace, new ceiling fans, and quality finishes throughout, giving you piece of mind for years to come. The attached two-car garage features a full-size laundry area, an additional storage room with window and fan , and direct access to the home for added convenience. Ideally located just steps from the community pool and with quick access to Hwy 76. This home offers the perfect blend of comfort, convenience, and style. Although technically a condo, this home lives like a spacious single-family residence. Every detail has been thoughtfully completed with timeless finishes designed to be just as beautiful years from now as they are today. All that’s left is to move in, unpack, and start making memories in a place you’ll be proud to call your own.
Mortgage Calculator
Est. Monthly Payment
$4,501
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
$3,706
Comp Average
$4,165
31908 Del Cielo Este
3bd / 2.5ba · 1,653 sqft · Condo
$502K
Est. $4,080/mo
5444 Starlight
4bd / 3ba · 2,043 sqft · Condo
$795K
Est. $4,485/mo
5474 Starlight Pl
4bd / 3ba · 2,043 sqft · Condo
$835K
Est. $4,739/mo
31948 Del Cielo Este
3bd / 2ba · 1,507 sqft · Condo
$575K
Est. $3,356/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?
$2,127/mo short at 20% down; 74% down or +$2,762/mo rent closes it.
- Break-even price
- $297,969
- Break-even rent
- $6,468/mo
- Cashflow at 35% down
- −$1,528/mo
- Down payment to break even
- 74%
- Rate to break even
- Not reachable
48% under asking
$2,762/mo above the estimate
$425,417 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