1225 Brewley Lane

1225 Brewley Lane

C

Vista, CA 92081

$819,900

Beds

2

Baths

2

Sqft

1,349

Year Built

1987

Days on Market

50

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!! Very low HOA!!! 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

$5,255

Principal & Interest$4,146
Property Tax$820
Insurance$239
HOA$50
%($163,980)
%

Location

Loading map...

Investment Score

30C
Est. Monthly Rent
$3,428
Monthly Cashflow

Rent − PITIA

$-1,827
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,298

Mortgage (P+I)
$4,146
Cap Rate
1.24%
Cash-on-Cash
-24.14%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$7,712

NOI (Annual)
$10,169
Price-to-Rent

Lower = better for investors

19.9

* 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