3407 Foxley Drive
Ctop 80%Escondido, CA 92027
Pass at asking: -$5,065/mo full cashflow at 20% down, 7.43% rate.
Works at $420,512 (61% under asking), or at 88% down.
Rent $4,678/mo from 7 leases of 4-bed houses in 92027 ($4,379–$4,940).
Beds
4
Baths
3
Sqft
2,058
Year Built
2026
Days on Market
1
Property Type
Single Family
HOA/mo
$372
MLS ID
NDP2610164
This property is in Escondido (92027). View neighborhood stats →
About This Property
This stunning, single-story home showcases the nation's first wildfire-resilient neighborhood. Inside, discover an open floor plan with large bright windows throughout. The kitchen is equipped with top-of-the-line appliances, Quartz countertops and ample cabinet space. The primary bedroom features a luxurious connecting bath that includes a tub and separate walk-in shower, Quartz countertops with dual undermount sinks. Large walk-in closet. Additional highlights include LED lighting, prewired for ceiling fans, smart thermostat, solar included, large backyard and so much more.
Mortgage Calculator
Est. Monthly Payment
$7,767
Comparable Properties
5 comps foundThis Property
$4,678
Comp Average
$4,697
2345 Amber Oak
4bd / 3ba · 2,140 sqft · Single Family
$960K
Est. $4,724/mo
1346 Birch Avenue
4bd / 2ba · 1,975 sqft · Single Family
$999K
Est. $4,609/mo
2201 Orange Grove Place
4bd / 3ba · 2,175 sqft · Single Family
$1.00M
Est. $4,744/mo
3138 Shue Place
4bd / 2.5ba · 2,381 sqft · Single Family
$1.12M
Est. $4,837/mo
3437 Foxley Drive
4bd / 2.5ba · 2,058 sqft · Single Family
$1.18M
Est. $4,573/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
7 leases of 4-bed houses in 92027 · $4,379–$4,940
Blended 50/50 with the zip's market median ($4,656)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$5,065/mo short at 20% down; 88% down or +$6,578/mo rent closes it.
- Break-even price
- $420,512
- Break-even rent
- $11,256/mo
- Cashflow at 35% down
- −$3,940/mo
- Down payment to break even
- 88%
- Rate to break even
- Not reachable
61% under asking
$6,578/mo above the estimate
$950,391 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