
35111 Rangpur Lane
Atop 10%Fallbrook, CA 92028
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: -$1,950/mo full cashflow at 20% down, 7.43% rate.
Works at $256,036 (50% under asking), or at 76% down.
Rent $2,927/mo from 4 leases of condos & townhomes in 92028, size-adjusted ($2,824–$3,094).
Beds
2
Baths
2.5
Sqft
1,185
Year Built
2022
Days on Market
50
Property Type
Townhouse
HOA/mo
$287
MLS ID
SW26195778
This property is in Fallbrook (92028). Browse neighborhood analytics →
About This Property
Back on the market, due to no fault of sellers! Close Before Year-End: Now Offered at $510,000! The seller’s ready to move, and if you are too, you could be unpacking before the holidays. You get two bedrooms, a flexible loft, and 2.5 baths, all in Fallbrook’s sought-after Citro community. With the space, the location, and the price, now’s the time to make your move. Nestled in the foothills east of Bonsall and Fallbrook, this modern 2 bedroom + loft, 2.5 bathroom townhome features contemporary design coupled with the latest energy-saving technology. Due to its situation within the community, the home has no neighbors obscuring the view of the hills and landscape from its generous living room window. The downstairs open-concept living area includes luxury vinyl plank flooring throughout. The kitchen includes solid-surface countertops and a custom backsplash, a generous island, and abundant storage. A half-bath off the entrance to the two-car garage adds convenience for residents and guests.Upstairs are two bedrooms, two full bathrooms, laundry, and a loft area. The primary ensuite has double sink vanity and a generous shower. The secondary bath contains a combination tub/shower. In the garage, owners added custom ceiling storage racks to provide additional storage. The home has owned solar and a tankless water heater that includes recirculating hot water so warm baths and showers are instantly available on even the coolest days. A large ceiling fan helps to circulate air to keep you comfortable while limiting HVAC use. LED lighting throughout the home helps reduce energy use and lowers expenses. Amenities include access to the nearby “The Spot”, a resort-style pool and entertaining clubhouse area that serves the Citro community.
Mortgage Calculator
Est. Monthly Payment
$3,779
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
5 comps foundThis Property
$2,927
Comp Average
$3,069
312 Zest Lane
2bd / 2.5ba · 1,185 sqft · Condo
$489K
Est. $2,972/mo
308 Seedling Way
3bd / 2.5ba · 1,283 sqft · Townhouse
$499K
Est. $3,402/mo

347 Sweet Pl
2bd / 3ba · 1,083 sqft · Condo
$470K
Est. $3,032/mo
311 Satsuma Trail
2bd / 2.5ba · 1,185 sqft · Townhouse
$499K
Est. $2,927/mo
4308 Los Padres Dr
2bd / 2ba · 1,196 sqft · Condo
$575K
Est. $3,010/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
4 leases of condos & townhomes in 92028, size-adjusted · $2,824–$3,094
Blended 50/50 with the zip's market median ($2,896)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$1,950/mo short at 20% down; 76% down or +$2,533/mo rent closes it.
- Break-even price
- $256,036
- Break-even rent
- $5,460/mo
- Cashflow at 35% down
- −$1,419/mo
- Down payment to break even
- 76%
- Rate to break even
- Not reachable
50% under asking
$2,533/mo above the estimate
$387,600 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