1576 Castillo Way
1 / 20

1576 Castillo Way #45

B

Vista, CA 92081

$775,000
NEW — 4d

Soft Appraisal Value: $769,100 · 0.8% above estimate

Beds

3

Baths

3.5

Sqft

1,799

Year Built

2019

Days on Market

4

Property Type

Townhouse

HOA/mo

$395

MLS ID

NDP2606081

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

Virtual Tour

About This Property

Welcome to this stunning luxury tri-level, 1,799 sq ft townhome in the highly sought-after Avila community, built in 2019 and thoughtfully designed for modern living. The desirable floor plan features a private first-floor bedroom with a walk-in closet and full bathroom, perfect for guests, multi-generational living, or a home office. The second level serves as the heart of the home, showcasing an open-concept living space with a spacious family room, dining area, and beautifully appointed kitchen. Enjoy an abundance of white cabinetry, quartz countertops, upgraded backsplash, oversized center island, and stainless steel appliances—ideal for entertaining and everyday living. On the top floor, the expansive primary suite offers a walk-in closet and luxurious ensuite bathroom. An additional bedroom with its own full bathroom and walk-in closet provides comfort and privacy. Convenient upstairs laundry is located near both bedrooms. Additional highlights include an enclosed entry-level patio, attached two-car garage with epoxy flooring, overhead storage, extra storage space, tankless water heater, and leased solar system for energy efficiency. Residents of Avila enjoy resort-style amenities including a sparkling pool, spa, and BBQ areas. Ideally located within walking distance to shopping and dining, with easy access to Highways 78 and I-5. A quick drive to the beach, this home offers the perfect blend of convenience, comfort, and Southern California coastal???????????????????????????????? living.

Mortgage Calculator

Est. Monthly Payment

$5,315

Principal & Interest$3,919
Property Tax$775
Insurance$226
HOA$395
%($155,000)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$3,831
Monthly Cashflow

Rent − PITIA

$-1,484
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,011

Mortgage (P+I)
$3,919
Cap Rate
1.41%
Cash-on-Cash
-23.31%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$7,741

NOI (Annual)
$10,896
Price-to-Rent

Lower = better for investors

16.9

* 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