1576 Castillo Way
1 / 20

1576 Castillo Way #45

C

Vista, CA 92081

$799,000
NEW — 3d

Soft Appraisal Value: $790,500 · 1.1% above estimate

Beds

3

Baths

3.5

Sqft

1,799

Year Built

2019

Days on Market

3

Property Type

Townhouse

HOA/mo

$400

MLS ID

260011949SD

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

About This Property

Luxury trip-level townhome in the beautiful Avila community. Very desirable layout with a convenient bedroom, including walk-in closet and full-sized bath on entry level creates a private space for guests. Second level boasts the main living area with an open concept kitchen, dining area and large family room for entertaining. The kitchen has an abundance of white cabinets, quartz counter tops with upgraded backsplash. Stainless steel appliances. The top level includes a large master suite and en-suite bathroom. Also, an additional bedroom with full bath, both with walk in-closets. The laundry is close to both bedrooms for easy access. 2 car attached garage with epoxy floor and overhead storage. Avila has a sparkling pool and spa with BBQ areas to enjoy Vista's beautiful weather. Home has an enclosed patio on the entry level. Tankless water heater. Leased solar system. Location is convenient to shopping, freeways and dining. The beach is about 8 miles away!

Mortgage Calculator

Est. Monthly Payment

$5,472

Principal & Interest$4,040
Property Tax$799
Insurance$233
HOA$400
%($159,800)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$3,971
Monthly Cashflow

Rent − PITIA

$-1,501
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,080

Mortgage (P+I)
$4,040
Cap Rate
1.44%
Cash-on-Cash
-23.13%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$7,971

NOI (Annual)
$11,518
Price-to-Rent

Lower = better for investors

16.8

* 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