
1160 Little Gopher Canyon
Dbottom 20%Vista, CA 92084
Pass at asking: -$20,129/mo full cashflow at 20% down, 7.36% rate.
Works at $765,059 (77% under asking); even all cash loses money at asking.
Rent $7,593/mo from 9 leases of 2–4 bed houses in 92084 ($5,755–$6,493).
Beds
3
Baths
3.5
Sqft
4,061
Year Built
2009
Days on Market
302
Property Type
Single Family
HOA/mo
N/A
MLS ID
NDP2600445
This property is in Vista (92084). Browse neighborhood analytics →
About This Property
STERLING FARMS RARE OPPORTUNITY!! Buyer funds delayed, Back Up Offers now being considered. Exceptional, Sustainable Off-the-Grid, Turnkey Equestrian Estate with A70 Zoning This Exquisite, Traditional 3BD|3.5BA, 4061 SQFT Architectural Beauty welcomes you with Refined Architectural detailing, Quality Millwork, and thoughtfully chosen finishes that set the tone for the home from the moment you enter the Foyer. Well provides water for the entire property with 10,000-gallon storage tank with State of the Art, Reverse Osmosis system, along with City Water hookup and Fully Owned Solar Panels that supply energy to the entire property. This Premier Estate encompasses everything and possibly more than you could dream of …. Upon entering the Storybook Gated Entry, this one in a lifetime Premier Estate is perfectly situated on 5.65 fully usable acres in the highly sought-after horse property enclave of Little Gopher Canyon Road. The Beautifully appointed Living Room showcases Fine Finishes, Abundant Light, Elegant Proportions, Fireplace and quality materials that creates a Timeless Inviting Haven. The True Chef’s Kitchen, reflects a commitment to Quality, featuring and Open Concept Great Room with Fireplace for Daily Living and Entertaining. Top of the Line appliances include a Viking 6 Burner Range, Refrigerator/Freezer, Wall Mounted Oven & Warming Drawer, 2 Kitchen Aide Dishwashers, Whirlpool Duet Washer & Dryer and additional Full Size GE Refrigerator and Frigidaire Freezer in Adjacent Oversized Laundry Room. Grand Formal Dining Room is enhanced architectural detailing and Poolside View offering an elegant setting for both Intimate and Large gatherings as it flows directly to Outdoor Dining Space. Serene Primary Retreat with Fireplace, Sunroom, Walk in Coset and Spa inspired Primary Bath. Secondary Bedrooms offer Comfortable Proportions and Versatile spaces for Family, Guests or Home Office use. A Charming Poolside Guest House offers a Private 1 BD|1BA Retreat with a comfortable Living Room, Full Kitchen, ideal for Guests, Extended Family or a work-from-home escape. For the Equestrian Enthusiast or Professional the A-70 Zoning is amazing as it allows for unlimited number of horses and potential Stall Income. The Equestrian Facilities are unrivaled: • A Fully Equipped Barn Master Metal Barn with ¾ Bathroom, Eight 12x12 stalls, Four with 12x16 in-and-outs • Attached Mare Motel with Eight stalls, featuring Four at 16 x 24 and Six at 12x16 ft • Two Warm Water Wash Racks and Two adjacent sets of Crossties • 2024 Hay & Shavings Barn, Multiple Storage Sheds, Covered Parking for Farm Equipment (Included in Sale) • A 225’ x 80’ Professional riding arena with 2024 Triple Crown Footing Sand and Fiber Footing, 2023 HDPE arena footing, new Dressage Mirror Bank • 2 Large Level sand and Shade covered Turn Outs and Half Acre Grass Pasture that has Two Gates and could be divided into as many Turnouts as specific horses require. • A Luxury, Covered Viewing Pavilion, Bridal Path, perfect for Riding and cooling down, turn outs, Round Pen with Solid Wooden Walls New 2 BD|2BA 5th Wheel Living Quarters for Farm Staff (available for purchase) with Gazebo, Dog Pen, Storage Room (also on Well and Solar). Experience the best of Sustainable Living with the Estate’s robust Off-the-Grid features including Gardens that can feed the entire Family…. • Greenhouse for year-round cultivation • 19 Raised Beds filled that currently produce Tomatoes, Peppers, Beans, Carrots, Cucumbers, Radishes, Beets, Watermelon, Cantaloupe, Onions, Shallots, Leeks, Eggplant, Garlic, Potatoes, Zucchini, Pattypan Squash, Spaghetti Squash, and Pumpkins • Herb and Lettuce Gardens • 20 Fruit Bearing Trees, Flowers & Animal Pens Harmonious Sophistication,Functionality & Sustainable Living, an Unmatched Lifestyle for Discerning Buyers. Don’t miss the opportunity to make this Extraordinary Property as your own!
Mortgage Calculator
Est. Monthly Payment
$23,143
Location
Loading map...
Zoned Schools
Elementary
Bonsall Elementary · grades K-5 · Bonsall Unified
Middle
Norman L. Sullivan Middle · grades 6-8 · Bonsall Unified
High
Bonsall High · grades 9-12 · Bonsall Unified
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
4 comps foundThis Property
$7,593
Comp Average
$6,826
2260 Panoramic Way
4bd / 5.5ba · 4,476 sqft · Single Family
$2.20M
Est. $8,241/mo
2362 Edgehill Road
4bd / 4.5ba · 5,749 sqft · Single Family
$2.30M
Est. $8,407/mo
29317 Integrity Court
3bd / 2.5ba · 3,840 sqft · Single Family
$2.66M
Est. $6,271/mo
3730 Silverleaf Lane
3bd / 3ba · 2,500 sqft · Single Family
$2.10M
Est. $4,386/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
9 leases of 2–4 bed houses in 92084 · $5,755–$6,493
Blended 50/50 with a property-level estimate
A property-level estimate runs more than 25% above what comparable homes leased for ($6,015). Treat this rent with extra care.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$20,129/mo short at 20% down; +$26,141/mo rent closes it.
- Break-even price
- $765,059
- Break-even rent
- $33,734/mo
- Cashflow at 35% down
- −$16,613/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
77% under asking
$26,141/mo above the estimate
Negative even all-cash
Negative even at a 0% loan
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