1225 Brewley Lane
1 / 20

1225 Brewley Lane

D

Vista, CA 92081

$849,900
NEW — 3d

Beds

2

Baths

2

Sqft

1,349

Year Built

1987

Days on Market

3

Property Type

Single Family

HOA/mo

$50

MLS ID

PTP2603192

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

Virtual Tour

About This Property

5 minute walk to Shadow Ridge Golf Club!! One of the best location home available! Offering gorgeous curb appeal, private driveway leading to an attached 2 car garage, large vaulted ceilings in the living room and super nice country kitchen with breakfast nook. 2 large sliding doors that lead you to a private backyard! Large primary bedroom with walk-in closet. Please stop by to see this fantastic home today!

Mortgage Calculator

Est. Monthly Payment

$5,445

Principal & Interest$4,298
Property Tax$850
Insurance$248
HOA$50
%($169,980)
%

Location

Loading map...

Investment Score

22D
Est. Monthly Rent
$3,215
Monthly Cashflow

Rent − PITIA

$-2,230
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,678

Mortgage (P+I)
$4,298
Cap Rate
0.87%
Cash-on-Cash
-25.97%
DSCR

Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$7,992

NOI (Annual)
$7,433
Price-to-Rent

Lower = better for investors

22.0

* 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