1213 Navel
1 / 3

1213 Navel

C

Vista, CA 92081

$900,000

Beds

3

Baths

3

Sqft

1,790

Year Built

1960

Days on Market

47

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008470SD

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

About This Property

Exceptional opportunity for investors, developers, family compound or owner-users seeking a versatile property with significant upside. Part of the historic former Ursich Egg Ranch, this unique 1.96 acre parcel is in unincorporated San Diego County. Property includes a 3/3 residence (built in the 1960s with an 80s addition), ideal for occupancy while planning improvements or as a rental to offset holding costs. Potential uses may include landscaping businesses, contractors, equipment storage, nursery or flower cultivation, and other agricultural or light industrial uses. A standout feature is the 75’ x 30’ outbuilding with office, walk-in cooler, and loading dock.Two separate electric meters provide flexibility, with potential to connect to sewer in nearby Buena Vista. Rare opportunity to establish, expand, or reposition in a growing North County location.

Mortgage Calculator

Est. Monthly Payment

$5,713

Principal & Interest$4,551
Property Tax$900
Insurance$262
%($180,000)
%

Location

Loading map...

Investment Score

34C
Est. Monthly Rent
$4,050
Monthly Cashflow

Rent − PITIA

$-1,663
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,344

Mortgage (P+I)
$4,551
Cap Rate
1.61%
Cash-on-Cash
-22.30%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$8,393

NOI (Annual)
$14,478
Price-to-Rent

Lower = better for investors

18.5

* 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