1531 Wildgrove
1 / 20

1531 Wildgrove

D

Vista, CA 92081

$999,000
NEW — 6d

Beds

4

Baths

3

Sqft

2,317

Year Built

2019

Days on Market

6

Property Type

Single Family

HOA/mo

$160

MLS ID

260011895SD

This property is in Vista (92081). View neighborhood stats →

Virtual Tour

About This Property

Stunning and move-in ready! This beautifully upgraded home offers the perfect blend of comfort, style, and energy efficiency in one of Vista’s most desirable locations. Filled with natural light, the open-concept layout includes a highly sought-after downstairs bedroom and full bath, plus a large upstairs loft ideal for a media room, office, or additional living space. Major upgrades include a 9.6 kW solar system on NEM 2.0, a Tesla Universal Wall Connector, and a Mitsubishi two-zone mini-split providing independent climate control for the office and garage, supplementing the home’s central A/C system for added comfort and efficiency. Additional features include a tankless water heater, dual-pane windows, and plantation shutters downstairs. Inside, enjoy fresh Sherwin Williams paint, updated trim and door hardware, LED recessed lighting, and new LVP flooring downstairs. The oversized primary suite offers a spacious retreat with an enormous walk-in closet. The gourmet kitchen features quartz countertops, a large island, walk-in pantry, and water filtration system, along with upgraded stainless steel appliances including an LG refrigerator and Bosch dishwasher. The laundry room includes a custom folding table, hanging rack, and an LG stacked washer/dryer for added convenience. Whole-home Ethernet wiring and smart-home enabled controls for sprinklers, lighting, smoke detectors, the front door lock, AC, and garage door add modern convenience. Step outside to a private patio with beautiful views and coastal breezes, just minutes from beaches, dining, shopping, trails, golf, and top commuter routes.

Mortgage Calculator

Est. Monthly Payment

$6,502

Principal & Interest$5,051
Property Tax$999
Insurance$291
HOA$160
%($199,800)
%

Location

Loading map...

Investment Score

26D
Est. Monthly Rent
$4,496
Monthly Cashflow

Rent − PITIA

$-2,005
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,872

Mortgage (P+I)
$5,051
Cap Rate
1.42%
Cash-on-Cash
-23.26%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$9,525

NOI (Annual)
$14,153
Price-to-Rent

Lower = better for investors

18.5

* 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