1627 Dawson Drive
1 / 6

1627 Dawson Drive

D

Vista, CA 92081

$1,100,000
NEW — 0d

Soft Appraisal Value: $1,154,600 · 4.7% below estimate

Beds

4

Baths

2.5

Sqft

2,270

Year Built

1990

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

SW26112843

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

About This Property

This home is currently listed as "Coming Soon". This sample of pictures does not tell the full story of the serenity and engulfment of nature that this home provides. Located in a cul-de-sac, on a hill overlooking a canyon, a park, a dog park, and breathtaking views of Vista, this home will make you feel at ease and at peace. This 4-bedroom 2.5-bathroom home has vaulted ceilings and a spacious kitchen and family room area. Sit out back with a cup or mug of whatever puts you at ease and enjoy home ownership in Vista!

Mortgage Calculator

Est. Monthly Payment

$6,983

Principal & Interest$5,562
Property Tax$1,100
Insurance$321
%($220,000)
%

Location

Loading map...

Investment Score

17D
Est. Monthly Rent
$4,419
Monthly Cashflow

Rent − PITIA

$-2,564
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,497

Mortgage (P+I)
$5,562
Cap Rate
1.16%
Cash-on-Cash
-24.53%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$10,260

NOI (Annual)
$12,780
Price-to-Rent

Lower = better for investors

20.7

* 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