
1330 Sugarbush Drive
Ctop 80%Vista, CA 92084
Pass at asking: -$6,167/mo full cashflow at 20% down, 7.36% rate.
Works at $592,837 (58% under asking), or at 84% down.
Rent $5,884/mo from 10 leases of 3–5 bed houses within 2 mi ($5,304–$5,772).
Beds
4
Baths
3
Sqft
2,990
Year Built
1980
Days on Market
79
Property Type
Single Family
HOA/mo
N/A
MLS ID
NDP2602051
This property is in Vista (92084). Browse neighborhood analytics →
About This Property
REDUCED, Seller Motivated!!! Spectacular Sunsets, Catalina Views & True Southern California Living at 1330 Sugarbush Drive Perched in the hills of Vista, this exceptional west-facing home captures breathtaking sunsets and, on clear days, views stretching all the way to Catalina Island. The ever-changing sky becomes part of daily life here - a dramatic yet peaceful backdrop that brings beauty and warmth to Southern California living. This is truly a family home, thoughtfully designed for gatherings, celebrations, and the everyday moments that turn into lasting memories. The upper level features a spacious open-concept great room where the living area, kitchen, and dining space flow seamlessly together, creating an inviting central hub filled with natural light and view windows. Three bedrooms are located upstairs, offering convenient main-level living for family comfort. Downstairs provides outstanding flexibility with one additional bedroom, a dedicated office, and an expansive secondary living room, making it ideal for guests, multigenerational living, a media room, or private retreat. Outdoor living is equally exceptional. The view balcony is perfectly positioned for sunset evenings and spanning coastal vistas. The backyard patio is a remarkably peaceful sanctuary, a space that feels expansive yet completely serene, where you can sit for hours surrounded by quiet, fresh air without distraction. Multiple mature fruit trees are located on the property. Set in one of Vista’s desirable hillside neighborhoods, this property offers space, privacy, flexibility, and a setting that captures the very best of the Southern California lifestyle.
Mortgage Calculator
Est. Monthly Payment
$9,532
Location
Loading map...
Zoned Schools
Elementary
Hannalei Elementary · grades K-5 · Vista Unified
Middle
Madison Middle · grades 6-8 · Vista Unified
High
Rancho Buena Vista High · grades 9-12 · Vista Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$5,884
Comp Average
$5,583
Vista
3bd / 2.5ba · 3,008 sqft · Single Family
$1.30M
Est. $5,436/mo
1748 Ishihara Rd
4bd / 4.5ba · 3,013 sqft · Single Family
$1.50M
Est. $5,910/mo
1746 Ishihara Rd
4bd / 4.5ba · 3,013 sqft · Single Family
$1.60M
Est. $5,886/mo
30419 Canyon Estates
4bd / 3.5ba · 3,058 sqft · Single Family
$1.85M
Est. $6,291/mo
2125 Walnut Lane
4bd / 3ba · 2,762 sqft · Single Family
$1.25M
Est. $4,390/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
10 leases of 3–5 bed houses within 2 mi · $5,304–$5,772
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$6,167/mo short at 20% down; 84% down or +$8,010/mo rent closes it.
- Break-even price
- $592,837
- Break-even rent
- $13,894/mo
- Cashflow at 35% down
- −$4,719/mo
- Down payment to break even
- 84%
- Rate to break even
- Not reachable
58% under asking
$8,010/mo above the estimate
$1,175,916 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator