1810 Olympus Loop Drive
1 / 20

1810 Olympus Loop Drive

D

Vista, CA 92081

$1,049,000
NEW — 2d

Soft Appraisal Value: $1,027,800 · 2.1% above estimate

Beds

4

Baths

2.5

Sqft

2,272

Year Built

1988

Days on Market

2

Property Type

Single Family

HOA/mo

$140

MLS ID

NDP2605448

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

Virtual Tour

About This Property

Exceptional 4BR, 2.5BA, 2,272 esf property featuring an open great room as you enter, with soaring ceilings and gorgeous travertine stone flooring downstairs with custom inlays. Clerestory windows fill the living with natural light, complemented by skylights throughout, recessed lighting, and crown molding. The island kitchen offers generous granite countertops, abundant cabinet space, a custom travertine backsplash, and a breakfast nook. The spacious family room features a grand custom-hearth fireplace, bold mantle, and ceiling fan. The primary suite includes a fireplace, Roman-style tub, skylights, vaulted ceilings, and a walk-in closet. The spacious backyard, perfect for relaxing and entertaining, is complete with a covered patio. Additional highlights include central A/C, solar with two Tesla Powerwall battery backups, low HOA fees, and a convenient location near shopping, restaurants, parks, and schools. Welcome Home!

Mortgage Calculator

Est. Monthly Payment

$6,799

Principal & Interest$5,304
Property Tax$1,049
Insurance$306
HOA$140
%($209,800)
%

Location

Loading map...

Investment Score

18D
Est. Monthly Rent
$4,321
Monthly Cashflow

Rent − PITIA

$-2,478
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,346

Mortgage (P+I)
$5,304
Cap Rate
1.10%
Cash-on-Cash
-24.86%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$9,966

NOI (Annual)
$11,496
Price-to-Rent

Lower = better for investors

20.2

* 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