1107 Casa Bonita Way
1 / 20

1107 Casa Bonita Way

C

Vista, CA 92081

$1,099,000
NEW — 6d

Soft Appraisal Value: $1,074,700 · 2.3% above estimate

Beds

4

Baths

3

Sqft

2,121

Year Built

1988

Days on Market

6

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2605801

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

Virtual Tour

About This Property

Amazing modern luxury in Vista’s desirable Breeze Hill community. Positioned perfectly on a quiet 0.21-acre corner lot, this bright, sun-drenched home features soaring ceilings and premium wide-plank luxury vinyl flooring. The functional 2,121 sq ft layout includes 4 bedrooms and 3 baths, featuring a highly sought-after downstairs bedroom and full bath. Step into an elegant kitchen equipped with quartz countertops and stainless steel appliances and recess lighting. Upstairs, the primary retreat offers breathtaking, endless views, dual sinks with cultured marble counter tops, a separate tub and shower stall, and a massive walk-in closet. Built for entertaining, the backyard boasts concrete and paver patios, a blank level canvas to build your oasis or ADU, and extra space for fruit trees or garden planters. Enjoy modern comforts like central A/C and leased solar, all with no HOA and no Mello-Roos fees. Walk to Breeze Hill Elementary, dining, and shops!

Mortgage Calculator

Est. Monthly Payment

$6,977

Principal & Interest$5,557
Property Tax$1,099
Insurance$321
%($219,800)
%

Location

Loading map...

Investment Score

18D
Est. Monthly Rent
$4,455
Monthly Cashflow

Rent − PITIA

$-2,522
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,463

Mortgage (P+I)
$5,557
Cap Rate
1.20%
Cash-on-Cash
-24.36%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$10,251

NOI (Annual)
$13,134
Price-to-Rent

Lower = better for investors

20.6

* 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