
5444 Starlight
Btop 30%Bonsall, CA 92003
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: -$2,841/mo full cashflow at 20% down, 7.36% rate.
Works at $423,369 (47% under asking), or at 72% down.
Rent $4,485/mo: property-level estimate.
Beds
4
Baths
3
Sqft
2,043
Year Built
2021
Days on Market
45
Property Type
Condo
HOA/mo
$218.45
MLS ID
260023704SD
This property is in Bonsall (92003). Browse neighborhood analytics →
About This Property
Beautiful Fairview Home — The Perfect Place to Call Home! Welcome home to this beautiful Fairview residence, thoughtfully designed for comfortable family living and entertaining. Step through the front door and you’ll immediately appreciate the stunning gourmet kitchen, which flows seamlessly into the spacious family room and provides easy access to your own private backyard oasis. It’s the perfect setting for everyday living, weekend gatherings, and making memories with family and friends. The main level also features a convenient bedroom and 3/4 bathroom, offering an ideal private space for guests, extended family, or anyone who prefers single-level living. Upstairs, you’ll find a huge loft area with endless possibilities. Create a fantastic playroom, game room, media space, or gathering area for the entire family. Just off the top of the stairs is another versatile space that would make a wonderful home office, reading nook, hobby area, or the perfect spot to enjoy your favorite passion. Three additional bedrooms are located upstairs, including the spacious primary suite with a private ensuite bathroom. The two secondary bedrooms share a full bathroom, and the conveniently located upstairs laundry room means no more carrying laundry up and down the stairs! The community offers wonderful amenities, including inviting picnic areas, multiple dog parks, and a playground for the little ones. With its flexible floor plan, wonderful indoor-outdoor living spaces, and family-friendly community amenities, this is a home where you can settle in, spread out, and enjoy life. Beautiful Fairview Home — WITH OWNED SOLAR!! Welcome home to this beautiful Fairview residence, thoughtfully designed for comfortable family living and entertaining. Step through the front door and you’ll immediately appreciate the stunning gourmet kitchen, which flows seamlessly into the spacious family room and provides easy access to your own private backyard oasis. It’s the perfect setting for everyday living, weekend gatherings, and making memories with family and friends. The main level also features a convenient bedroom and 3/4 bathroom, offering an ideal private space for guests, extended family, or anyone who prefers single-level living. Upstairs, you’ll find a huge loft area with endless possibilities. Create a fantastic playroom, game room, media space, or gathering area for the entire family. Just off the top of the stairs is another versatile space that would make a wonderful home office, reading nook, hobby area, or the perfect spot to enjoy your favorite passion. Three additional bedrooms are located upstairs, including the spacious primary suite with a private ensuite bathroom. The two secondary bedrooms share a full bathroom, and the conveniently located upstairs laundry room means no more carrying laundry up and down the stairs! The community offers wonderful amenities, including inviting picnic areas, multiple dog parks, and a playground for the little ones. With its flexible floor plan, wonderful indoor-outdoor living spaces, and family-friendly community amenities, this is a home where you can settle in, spread out, and enjoy enerything that Fairview has to offer.
Mortgage Calculator
Est. Monthly Payment
$5,632
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
$4,485
Comp Average
$4,002
31908 Del Cielo Este
3bd / 2.5ba · 1,653 sqft · Condo
$502K
Est. $4,016/mo
65 Via Casitas
3bd / 2ba · 2,279 sqft · Condo
$649K
Est. $4,392/mo
32078 Del Cielo Oeste
3bd / 2.5ba · 1,748 sqft · Condo
$575K
Est. $3,568/mo
5474 Starlight Pl
4bd / 3ba · 2,043 sqft · Condo
$835K
Est. $4,739/mo
31948 Del Cielo Este
3bd / 2ba · 1,507 sqft · Condo
$575K
Est. $3,296/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
Property-level estimate
Thin data: no closed leases like this one nearby.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,841/mo short at 20% down; 72% down or +$3,689/mo rent closes it.
- Break-even price
- $423,369
- Break-even rent
- $8,174/mo
- Cashflow at 35% down
- −$2,018/mo
- Down payment to break even
- 72%
- Rate to break even
- Not reachable
47% under asking
$3,689/mo above the estimate
$572,400 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