1021 Marine View Drive
1 / 20

1021 Marine View Drive

D

Vista, CA 92081

$1,195,000
NEW — 1d

Beds

4

Baths

3

Sqft

3,182

Year Built

2000

Days on Market

1

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

Enjoy privacy, space, and scenic valley views in this spacious Vista home offering 4 bedrooms, 3 bathrooms, and approximately 3,400 sq. ft. of living space on a generous 0.89-acre lot. This two-story residence features a 3-car attached garage, a family room fireplace, and a functional floor plan designed for comfortable everyday living. Located in a rural setting with valley and biking surroundings, the home offers convenient access to Highway 78, nearby shopping, and local amenities. First showings will begin at the open house

Mortgage Calculator

Est. Monthly Payment

$7,586

Principal & Interest$6,043
Property Tax$1,195
Insurance$349
%($239,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$4,183
Monthly Cashflow

Rent − PITIA

$-3,404
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,361

Mortgage (P+I)
$6,043
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$11,146

NOI (Annual)
$8,173
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