1330 Sugarbush Drive
1 / 20

1330 Sugarbush Drive

Ctop 80%

Vista, CA 92084

$1,399,900

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 →

Virtual Tour

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

Principal & Interest$7,724
Property Tax$1,400
Insurance$408
%($279,980)
%
Loan Term

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.

Investment Score

16C
Est. Monthly Rent
$5,884

10 leases of 3–5 bed houses within 2 mi · $5,304–$5,772

Blended 50/50 with a property-level estimate

Monthly Cashflow

Rent − PITIA

-$3,647
Full Cashflow

Incl. vacancy, PM, maint, capex

-$6,167

What would make this work?

$6,167/mo short at 20% down; 84% down or +$8,010/mo rent closes it.

Break-even price

58% under asking

$592,837
Break-even rent

$8,010/mo above the estimate

$13,894/mo
Cashflow at 35% down
−$4,719/mo
Down payment to break even

$1,175,916 cash

84%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$7,724
Cap Rate
1.59%
Cash-on-Cash
-26.43%
DSCR

Need ≥ 1.25 for DSCR loan

0.62

NOI (Annual)
$22,205
Price-to-Rent

Lower = better for investors

19.8

* 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
CCashflow−$6,167/mo