No photos available

1021 Marine View Drive

A

Vista, CA 92081

$1,155,000

Soft Appraisal Value: $1,139,200 · 1.4% above estimate

Beds

4

Baths

3

Sqft

3,182

Year Built

2000

Days on Market

46

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603664

This property is in Vista (92081). View neighborhood stats →

Virtual Tour

About This Property

Private Vista Retreat with Valley Views on Nearly an Acre. Located at the end of a private driveway, this spacious 4 bedroom, 3 bathroom custom home offers approximately 3,182 sq ft on 0.89 acres with peaceful valley views and exceptional privacy. Built in 2000, the home features owned solar, a 3-car attached garage, roof upgraded in 2025, and a highly functional floorplan with a main-level bedroom. The open island kitchen with granite countertops flows into a generous family room with fireplace, creating an ideal space for everyday living and entertaining. The expansive primary suite includes a jetted tub and oversized walk-in closet. A versatile bonus room is perfect for a movie room, game room, office, or fitness space. Step outside to a view deck surrounded by mature bamboo landscaping and gardening areas, offering a tranquil outdoor setting with room to expand and enjoy. A unique blend of privacy, space, and comfort in a desirable Vista location, equipped with a whole house central vacuum.

Mortgage Calculator

Est. Monthly Payment

$7,332

Principal & Interest$5,840
Property Tax$1,155
Insurance$337
%($231,000)
%

Location

Loading map...

Investment Score

57B
Est. Monthly Rent
$7,019
Monthly Cashflow

Rent − PITIA

$-313
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,890

Mortgage (P+I)
$5,840
Cap Rate
3.07%
Cash-on-Cash
-15.01%
DSCR

Need ≥ 1.25 for DSCR loan

0.96
Break-even Rent
$10,772

NOI (Annual)
$35,402
Price-to-Rent

Lower = better for investors

13.7

* 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