3554 Ryan Drive
1 / 20

3554 Ryan Drive

C

Escondido, CA 92025

$1,450,000
NEW — 2d

Beds

5

Baths

4

Sqft

3,024

Year Built

1978

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2604751

This property is in Escondido (92025). View neighborhood stats →

Virtual Tour

About This Property

Don't Miss This Exceptional Escondido Home! Nestled just up the hill from San Pasqual High School and minutes from Kit Carson Park, this spacious and versatile home offers the perfect blend of comfort, functionality, and entertainment. Featuring 5 bedrooms, 5 bathrooms, and 3,024 square feet of living space, this property is ideal for multi-generational living, large families, or anyone who loves to host. Enjoy the rare benefit of two primary suites, including one conveniently located on the main floor. The inviting living room boasts vaulted ceilings, a cozy fireplace, and beautiful mountain views, creating a warm and welcoming atmosphere. The home also features a dining room with direct access to the backyard, a comfortable TV/family room, a spacious kitchen with a large walk-in pantry, a dedicated laundry room, a dedicated butler’s pantry and an attached 2 car garage with extra storage. Step outside to discover multiple spaces designed for entertaining and relaxation. The backyard includes mature fruit trees, a new jacuzzi, and additional storage for gardening and lawn equipment, providing both beauty and practicality. Conveniently located near major freeways, schools, shopping, dining, and the many activities and community events that Escondido has to offer, this home truly has it all. Space for RV or Boat parking. The fruit trees are pomegranate, orange, grapefruit, lemon, lime, kumquat, apricot, persimmon, and fig. Seller has Architecture plans to convert the garage into a Jr. ADU that can be shared.

Mortgage Calculator

Est. Monthly Payment

$9,205

Principal & Interest$7,332
Property Tax$1,450
Insurance$423
%($290,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$5,075
Monthly Cashflow

Rent − PITIA

$-4,130
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,506

Mortgage (P+I)
$7,332
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$13,524

NOI (Annual)
$9,917
Price-to-Rent

Lower = better for investors

23.8

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator