13109 Vista View
1 / 20

13109 Vista View

D

Poway, CA 92064

$1,049,900
NEW — 2d

Soft Appraisal Value: $1,034,800 · 1.5% above estimate

Beds

3

Baths

2

Sqft

1,460

Year Built

1980

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260013739SD

This property is in Poway (92064). View neighborhood stats →

About This Property

BEAUTIFUL REMODELED SINGLE STORY WITH 17000 SF LOT AND RV PARKING OPEN CONCEPT FLOOR PLAN LUXURY VINYL PLANK FLOORING QUARTZ COUNTERTOPS STAINLESS APPLIANCES 5 BURNER STOVE 4 DOOR REFRIGERATOR WITH ICE AND WATER IN THE DOOR MICROWAVE OVEN . 2 CAR ATTACHED GARAGE PLUS 2 CAR CARPORT . FRENCH DOOR LEADING TO LARGE FENCED YARD CITY WATER PLUS WELL FOR IRRIGATION. LARGE PATIO DECK REMODELED BATHROOMS FIREPLACE CENTRAL AIR AND HEAT PRIVATE AND QUIET LOCATION FHA AND VA TERMS OK

Mortgage Calculator

Est. Monthly Payment

$6,665

Principal & Interest$5,309
Property Tax$1,050
Insurance$306
%($209,980)
%

Location

Loading map...

Investment Score

14D
Est. Monthly Rent
$3,951
Monthly Cashflow

Rent − PITIA

$-2,714
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,497

Mortgage (P+I)
$5,309
Cap Rate
0.93%
Cash-on-Cash
-25.70%
DSCR

Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$9,792

NOI (Annual)
$9,737
Price-to-Rent

Lower = better for investors

22.1

* 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