
1192 Caren Road
Ctop 80%Vista, CA 92083
Pass at asking: -$4,121/mo full cashflow at 20% down, 7.36% rate.
Works at $385,730 (58% under asking), or at 85% down.
Rent $3,829/mo from 13 leases of 3-bed houses within 2 mi ($3,561–$4,291).
Beds
3
Baths
2
Sqft
1,504
Year Built
1977
Days on Market
51
Property Type
Single Family
HOA/mo
N/A
MLS ID
SW26206296
This property is in Vista (92083). Browse neighborhood analytics →
About This Property
Welcome to this charming 3-bedroom, 2-bathroom home nestled on a quiet cul-de-sac road in North San Diego County. approximately 1,504 square feet of comfortable living space on a 10,400-square-foot lot, this home combines everyday convenience with an easygoing Southern California lifestyle.Inside, you’ll find beautiful bamboo wood flooring, a freshly painted interior, ceiling fans throughout, and a newer A/C and heating system with central air for year-round comfort. The spacious layout provides plenty of room for relaxing and entertaining.Step outside to enjoy a low-maintenance rock landscape, relaxing patio area, mature fruit trees, and a large driveway with ample parking, complemented by a two-car garage. The private backyard offers a wonderful space for outdoor dining, gardening, or simply unwinding.Ideally located just 15 minutes from the beach and close to grocery stores and everyday conveniences. Enjoy the nearby charm of downtown Vista, with its restaurants, theater, coffee shops, and more. Conveniently located near schools serving grades K–12, making this an appealing location for a variety of lifestyles.With its quiet cul-de-sac road setting, spacious lot, comfortable interior, outdoor living areas, and convenient North County location, this home offers a wonderful opportunity to enjoy the best of coastal North San Diego County.No HOAall Square footage and property lines must be verified by buyers agent and or buyer.
Mortgage Calculator
Est. Monthly Payment
$6,298
Location
Loading map...
Zoned Schools
Elementary
Grapevine Elementary · grades K-5 · Vista Unified
Middle
Madison Middle · grades 6-8 · Vista Unified
High
Rancho Buena Vista High · grades 9-12 · Vista 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
5 comps foundThis Property
$3,829
Comp Average
$3,776
644 Lado De Loma
3bd / 2ba · 1,513 sqft · Single Family
$800K
Est. $3,852/mo
609 Spires Street
3bd / 2ba · 1,301 sqft · Single Family
$800K
Est. $3,576/mo
267 Hannalei Dr
3bd / 2ba · 1,424 sqft · Single Family
$875K
Est. $3,632/mo
832 Grapevine Road
3bd / 2ba · 1,543 sqft · Single Family
$930K
Est. $3,933/mo
1757 Henderson Court
3bd / 2ba · 1,592 sqft · Single Family
$939K
Est. $3,889/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
13 leases of 3-bed houses within 2 mi · $3,561–$4,291
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$4,121/mo short at 20% down; 85% down or +$5,352/mo rent closes it.
- Break-even price
- $385,730
- Break-even rent
- $9,181/mo
- Cashflow at 35% down
- −$3,164/mo
- Down payment to break even
- 85%
- Rate to break even
- Not reachable
58% under asking
$5,352/mo above the estimate
$786,250 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