1602 Wesley Way
1 / 15

1602 Wesley Way

C

Vista, CA 92081

$899,000
NEW — 5d

Soft Appraisal Value: $883,800 · 1.7% above estimate

Beds

4

Baths

2

Sqft

1,523

Year Built

1994

Days on Market

5

Property Type

Single Family

HOA/mo

$87

MLS ID

PTP2604741

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

Virtual Tour

About This Property

1602 Wesley Way, Vista — Charming corner-lot home in a beautiful, well-kept neighborhood. Bright, functional floorplan with versatile living spaces, plus an extra finished room ideal for a home office, media room or play area. Low-maintenance, attractive landscaping and move-in ready condition. Don’t miss this rare opportunity on a desirable corner lot.

Mortgage Calculator

Est. Monthly Payment

$5,794

Principal & Interest$4,546
Property Tax$899
Insurance$262
HOA$87
%($179,800)
%

Location

Loading map...

Investment Score

30C
Est. Monthly Rent
$3,967
Monthly Cashflow

Rent − PITIA

$-1,827
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,488

Mortgage (P+I)
$4,546
Cap Rate
1.41%
Cash-on-Cash
-23.28%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$8,497

NOI (Annual)
$12,689
Price-to-Rent

Lower = better for investors

18.9

* 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