1164 Via Santa Paulo
1 / 3

1164 Via Santa Paulo

D

Vista, CA 92081

$619,000
NEW — 0d on market

Beds

2

Baths

2

Sqft

1,462

Year Built

1988

Days on Market

0

Property Type

Manufactured

HOA/mo

$110

MLS ID

NDP2603140

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

About This Property

Welcome home to 1164 in the community of Vista Del Mar 55+ community. Located in the heart of Vista it is close to everything. This 2-bedroom home has a large walk-in closet in the master bedroom and a murphy bed in the 2nd bedroom. Open kitchen with dining room, living room, a bar area, a laundry room equipped with washer and dryer, and 2 refrigerators. A 2-car garage is detached and a very nice space for a man cave. Vista Del Mar is a very active senior community with a RV/Boat storage, community pool and spa, club house, tennis/pickle ball courts, Close to restaurants, freeways, Tri City Medical center and so much more.

Mortgage Calculator

Est. Monthly Payment

$4,040

Principal & Interest$3,130
Property Tax$619
Insurance$181
HOA$110
%($123,800)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$3,358
Monthly Cashflow

Rent − PITIA

$-682
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,970

Mortgage (P+I)
$3,130
Cap Rate
2.25%
Cash-on-Cash
-19.10%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$5,917

NOI (Annual)
$13,918
Price-to-Rent

Lower = better for investors

15.4

* 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