1213 Navel
1 / 3

1213 Navel

D

Vista, CA 92081

$799,000
NEW — 0d on market

Beds

3

Baths

3

Sqft

1,790

Year Built

1974

Days on Market

0

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 parcel offers 1.96 acres of usable land, existing infrastructure, and is in unincorporated San Diego County. Property includes a 3/3 residence (built in the 1970s with an 80s addition), ideal for occupancy while planning improvements or as a rental to offset holding costs. Well-suited for 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

$5,072

Principal & Interest$4,040
Property Tax$799
Insurance$233
%($159,800)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$3,595
Monthly Cashflow

Rent − PITIA

$-1,477
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,970

Mortgage (P+I)
$4,040
Cap Rate
1.61%
Cash-on-Cash
-22.30%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$7,452

NOI (Annual)
$12,844
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