3346 Laurashawn Lane
1 / 20

3346 Laurashawn Lane

Ctop 80%

Escondido, CA 92026

$883,000

Pass at asking: -$3,853/mo full cashflow at 20% down, 7.36% rate.

Works at $378,857 (57% under asking), or at 84% down.

Rent $3,760/mo from 4 leases of 3-bed houses in 92026 ($3,455–$3,774).

Beds

3

Baths

2

Sqft

1,650

Year Built

1977

Days on Market

78

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2607863

This property is in Escondido (92026). Browse neighborhood analytics →

About This Property

Lower your initial monthly payment! Lender credit towards closing costs or a 1-year temporary rate buy down available for qualified buyers. (Contact agent for full details.) Perched at the top of a private hillside in North Escondido, this fully renovated 3-bedroom, 2-bath home offers something increasingly rare: room to breathe. The setting of this beautiful home feels private yet you're still just minutes from school, shops, and freeway access. Panoramic views stretch across the mountains, rolling hills, and city lights below, all from your own private acre near the top of the hill. Inside, the home is completely turnkey. The gourmet kitchen features white shaker cabinets, quartz countertops, and stainless steel appliances. The spacious living room centers on a cozy fireplace, with luxury vinyl plank flooring and French doors that open to the outdoors and unforgettable views. The primary suite offers two closets, recessed lighting, and a sliding door to the backyard, along with a spa-like bath featuring double vanities, a lighted mirror, and a gorgeous walk-in shower. Energy-efficient dual pane windows and central heating and air conditioning keep the home comfortable year-round. The oversized garage provides ample storage, plus the potential for an ADU conversion, ideal for a guest suite, home office, or space for extended family. Whether you're ready to slow down without losing touch, or stepping into your first home with room to grow, this is the kind of place that's hard to find and easy to fall in love with.

Mortgage Calculator

Est. Monthly Payment

$6,012

Principal & Interest$4,872
Property Tax$883
Insurance$258
%($176,600)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Reidy Creek Elementary · grades K-5 · Escondido Union

  • Middle

    Rincon Middle · grades 6-8 · Escondido Union

  • High

    Escondido High · grades 9-12 · Escondido Union High

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

28C
Est. Monthly Rent
$3,760

4 leases of 3-bed houses in 92026 · $3,455–$3,774

Blended 50/50 with a property-level estimate

Monthly Cashflow

Rent − PITIA

-$2,253
Full Cashflow

Incl. vacancy, PM, maint, capex

-$3,853

What would make this work?

$3,853/mo short at 20% down; 84% down or +$5,004/mo rent closes it.

Break-even price

57% under asking

$378,857
Break-even rent

$5,004/mo above the estimate

$8,764/mo
Cashflow at 35% down
−$2,940/mo
Down payment to break even

$741,720 cash

84%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$4,872
Cap Rate
1.64%
Cash-on-Cash
-26.18%
DSCR

Need ≥ 1.25 for DSCR loan

0.63

NOI (Annual)
$14,476
Price-to-Rent

Lower = better for investors

19.6

* Modelled at 20% down, 7.36% 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
CCashflow−$3,853/mo