
8975 Lawrence Welk Drive #SPC 2
Atop 10%Escondido, CA 92026
Pass at asking: -$911/mo full cashflow at 20% down, 7.36% rate.
Works at $190,535 (39% under asking), or at 63% down.
Rent $2,402/mo: zip market median for this bed count.
Beds
2
Baths
2
Sqft
1,392
Year Built
1976
Days on Market
121
Property Type
Manufactured
HOA/mo
$393
MLS ID
NDP2606705
This property is in Escondido (92026). Browse neighborhood analytics →
About This Property
Located in the highly sought-after Champagne Village 55+ gated community, this well-maintained home offers a bright, comfortable living experience in one of North County’s most picturesque settings. Champagne Village is known for its peaceful, resort-style atmosphere, walkable grounds, and active lifestyle amenities. This home features clean, neutral interiors with cool-daylight lighting, updated flooring, and generous natural light throughout. The kitchen includes ample cabinetry and workspace, while multiple living areas provide flexibility for dining, entertaining, or quiet relaxation. Bedrooms are well-sized, and the bathrooms include accessibility-friendly features such as grab bars and a walk-in tub. Outdoor spaces include a covered patio, mature landscaping, and a private storage shed. Residents of Champagne Village enjoy 24-hour gated security, a heated pool and spa, fitness center, pickleball and tennis courts, dog park, walking trails, RV parking, community garden, woodshop, library, and a full calendar of social activities. The community sits adjacent to the Lawrence Welk Resort, offering scenic surroundings, golf, and dining just moments away. Convenient access to I-15 places shopping, healthcare, and restaurants within easy reach while preserving the quiet, country feel that makes Champagne Village one of Escondido’s most desirable 55+ communities. A wonderful opportunity to enjoy an active, friendly, and beautifully maintained lifestyle in a premier gated senior community.
Mortgage Calculator
Est. Monthly Payment
$2,503
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
$2,402
Comp Average
$2,559
525 El Norte Parkway
3bd / 2ba · 1,344 sqft · Manufactured
$385K
Est. $3,186/mo
525 El Norte Pkwy
2bd / 2ba · 1,440 sqft · Manufactured
$315K
Est. $2,402/mo
8975 Lawrence Welk Drive
2bd / 2ba · 1,440 sqft · Manufactured
$399K
Est. $2,402/mo
8975 Lawrence Welk Drive
2bd / 2ba · 1,440 sqft · Manufactured
$425K
Est. $2,402/mo
525 El Norte Parkway
2bd / 2ba · 1,440 sqft · Manufactured
$494K
Est. $2,402/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
Zip market median for this bed count
Thin data: no closed leases like this one nearby.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$911/mo short at 20% down; 63% down or +$1,184/mo rent closes it.
- Break-even price
- $190,535
- Break-even rent
- $3,586/mo
- Cashflow at 35% down
- −$591/mo
- Down payment to break even
- 63%
- Rate to break even
- 1.01%
39% under asking
$1,184/mo above the estimate
$195,237 cash
at 20% down
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