
3346 Laurashawn Lane
Ctop 80%Escondido, CA 92026
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
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.
Comparable Properties
5 comps foundThis Property
$3,760
Comp Average
$4,063
1622 Lotus
2bd / 2ba · 1,642 sqft · Single Family
$615K
Est. $3,676/mo
2343 Fair Oak Ct
4bd / 3ba · 1,623 sqft · Single Family
$835K
Est. $4,191/mo
653 Shadywood
3bd / 2.5ba · 1,856 sqft · Single Family
$885K
Est. $4,367/mo
1626 David Dr.
3bd / 2ba · 1,702 sqft · Single Family
$880K
Est. $4,114/mo
28315 Meadow Glen Way
3bd / 2.5ba · 1,775 sqft · Single Family
$870K
Est. $3,967/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
4 leases of 3-bed houses in 92026 · $3,455–$3,774
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,853/mo short at 20% down; 84% down or +$5,004/mo rent closes it.
- Break-even price
- $378,857
- Break-even rent
- $8,764/mo
- Cashflow at 35% down
- −$2,940/mo
- Down payment to break even
- 84%
- Rate to break even
- Not reachable
57% under asking
$5,004/mo above the estimate
$741,720 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* 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