1043 Kite

1043 Kite

D

Vista, CA 92081

$725,000

Soft Appraisal Value: $723,100 · 0.3% above estimate

Beds

3

Baths

2

Sqft

1,618

Year Built

1990

Days on Market

20

Property Type

Single Family

HOA/mo

$183

MLS ID

IV26051265

Description

Coastal charm meets everyday comfort in this three bedroom, two bath home in the Shadow Ridge Crossing Community. Just minutes from Carlsbad Beach. Light filled living spaces and an open layout create an inviting, airy feel with plenty of room to relax or entertain. Enjoy access to desirable HOA amenities including a sparkling pool, BBQ area, and playground, perfect for embracing the Southern California lifestyle. Located within the sought after San Marcos school district and close to shopping, dining, and the coast, this home offers the ideal blend of convenience and beachside living.

Mortgage Calculator

Est. Monthly Payment

$4,785

Principal & Interest$3,666
Property Tax$725
Insurance$211
HOA$183
%($145,000)
%

Investment Score

7D
Est. Monthly Rent
$3,957
Monthly Cashflow

Rent − PITI − HOA

$-828
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,342

Mortgage (P+I)
$3,666
Cap Rate
2.19%
Cash-on-Cash
-19.38%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$6,999

NOI (Annual)
$15,885
Price-to-Rent

Lower = better for investors

15.3

* 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