1251 Hatcreek Court

1251 Hatcreek Court

D

Vista, CA 92081

$1,250,000

Soft Appraisal Value: $1,217,800 · 2.6% above estimate

Beds

3

Baths

2.5

Sqft

1,648

Year Built

1984

Days on Market

44

Property Type

Single Family

HOA/mo

$50

MLS ID

NDP2601681

Description

Beautifully redone older 1984 home to a new contemporary home and look. Home is ADA Compliant but not overtly presented. Seller will be removing some ADA features upon close of escrow. Newly reconfigured kitchen with an extra large stainless steel sink, a walk in pantry, and high end appliances. All new contemporary windows (except over kitchen sink) plus tumbled 3x3 inch custom back splash tiles, personally selected Quartz counters in kitchen and bathrooms, newly retiled stall shower in guest bath and easy roll in retiled master bathroom shower and bathtub area. This home is acoustically optimized with surround sound. There is a new back patio and an extended patio in front with widened driveway. All new landscaping. This home shows so well, really top of the line. This home is beautifully curated with refined sophisticated taste. An excellent floor plan.

Mortgage Calculator

Est. Monthly Payment

$7,985

Principal & Interest$6,321
Property Tax$1,250
Insurance$365
HOA$50
%($250,000)
%

Investment Score

1D
Est. Monthly Rent
$4,040
Monthly Cashflow

Rent − PITIA

$-3,946
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,917

Mortgage (P+I)
$6,321
Cap Rate
0.39%
Cash-on-Cash
-28.40%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$11,724

NOI (Annual)
$4,850
Price-to-Rent

Lower = better for investors

25.8

* 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