1804 Key Largo Rd
1 / 20

1804 Key Largo Rd

C

Vista, CA 92081

$850,000
NEW — 2d

Beds

3

Baths

2.5

Sqft

1,445

Year Built

1996

Days on Market

2

Property Type

Single Family

HOA/mo

$213

MLS ID

260011041SD

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

About This Property

Tucked near the end of a quiet cul-de-sac, this 3-bedroom, 2.5-bath residence offers a peaceful setting that’s hard to find. Here, kids can safely play out front and neighbors enjoy a true sense of community. It’s the kind of street where life slows down just enough to savor it. Inside, you’ll find 1,445 square feet of thoughtfully maintained living space, filled with warmth and pride of ownership. You’ll feel the welcoming environment the moment you walk through the door. Beyond the home itself, the location is a standout. Enjoy easy walking access to Buena Vista Park, scenic trails, Buena Vista Ballfields, and Rancho Buena Vista High School. This makes it ideal for active lifestyles, families, and anyone who values convenience without sacrificing tranquility. Whether you’re looking for your first home, a smart investment, or a place to grow into, this property delivers on value, location, and livability.

Mortgage Calculator

Est. Monthly Payment

$5,609

Principal & Interest$4,298
Property Tax$850
Insurance$248
HOA$213
%($170,000)
%

Location

Loading map...

Investment Score

30C
Est. Monthly Rent
$3,825
Monthly Cashflow

Rent − PITIA

$-1,784
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,372

Mortgage (P+I)
$4,298
Cap Rate
1.31%
Cash-on-Cash
-23.80%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$8,204

NOI (Annual)
$11,111
Price-to-Rent

Lower = better for investors

18.5

* 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