1758 Manor Drive
1 / 3

1758 Manor Drive

A

Vista, CA 92081

$699,000
NEW — 0d

Soft Appraisal Value: $697,900 · 0.2% above estimate

Beds

4

Baths

2

Sqft

1,472

Year Built

1961

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260010664SD

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

About This Property

****Welcome All Investors***** Due to condition the home will not qualify for conventional lending. New roof in 2019. New connection from house to street plumbing. Home in poor condition.

Mortgage Calculator

Est. Monthly Payment

$4,437

Principal & Interest$3,535
Property Tax$699
Insurance$204
%($139,800)
%

Location

Loading map...

Investment Score

61A
Est. Monthly Rent
$3,949
Monthly Cashflow

Rent − PITIA

$-489
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,979

Mortgage (P+I)
$3,535
Cap Rate
2.67%
Cash-on-Cash
-16.99%
DSCR

Need ≥ 1.25 for DSCR loan

0.89
Break-even Rent
$6,520

NOI (Annual)
$18,663
Price-to-Rent

Lower = better for investors

14.8

* 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