
1905 Green Vista Lane
Ctop 80%Fallbrook, CA 92028
Pass at asking: -$4,834/mo full cashflow at 20% down, 7.43% rate.
Works at $470,631 (57% under asking), or at 84% down.
Rent $4,694/mo from 4 leases of 4-bed houses in 92028 ($4,075–$5,002).
Beds
4
Baths
3
Sqft
2,667
Year Built
1982
Days on Market
53
Property Type
Single Family
HOA/mo
N/A
MLS ID
NDP2608754
This property is in Fallbrook (92028). Browse neighborhood analytics →
About This Property
INCREDIBLE OPPORTUNITY BEFORE THE HOLIDAYS! Single story living, usable acreage, exceptional privacy, and endless possibilities! Tucked away at the end of a quiet cul-de-sac behind a private gated entrance, this versatile Fallbrook property offers approximately 1.1 acres of highly usable land, a sparkling lap pool and spa, a separate detached ADU, and plenty of room to make it your own. The 2,067 square foot main residence features three bedrooms, two bathrooms, and an additional flexible room that could serve as a fourth bedroom and additional potential third bathroom inside main home, home office, gym, or creative space. The approximately 600 squarefoot detached ADU, built in 2021, offers private one bedrooms and one bathroom, living room, and dining room creating additional space for extended family, guests, a private workspace, or potential rental income. Step outside and enjoy the Southern California lifestyle with a lap pool and spa, mature avocado and assorted fruit trees, room for gardening and outdoor entertaining, an oversized three-car garage, and RV parking. The property also features an existing horse corral and barn for those interested in equestrian use, but you don’t need horses to appreciate this incredible property! The horse facilities could potentially be removed or repurposed to create additional usable outdoor space for gardens, recreation, entertaining, or whatever fits your lifestyle. A standout feature is the fully paid and owned solar serving both residences, offering the benefit of solar without the added expense of a solar lease. With two separate living spaces, multiple flexible use rooms, usable acreage, and a fully gated setting, this property offers a unique combination of privacy, functionality, and versatility. SELLER WILL CONSIDER ASSISTANCE TOWARD AN INTEREST RATE BUYDOWN OR BUYER CLOSING COSTS! Whether you’re looking for multigenerational living, additional guest accommodations, a home with room to grow, or simply a private retreat with space to enjoy, this property offers so many possibilities. A special opportunity to secure a versatile Fallbrook property before the holiday season!
Mortgage Calculator
Est. Monthly Payment
$7,531
Location
Loading map...
Zoned Schools
Elementary
La Paloma Elementary · grades K-6 · Fallbrook Union Elementary
Middle
James E. Potter Intermediate · grades 7-8 · Fallbrook Union Elementary
High
Fallbrook High · grades 9-12 · Fallbrook Union High
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$4,694
Comp Average
$4,711
1202 Calle Sonia
4bd / 3ba · 2,791 sqft · Single Family
$969K
Est. $4,761/mo

1514 Camino De Nog
4bd / 3ba · 2,596 sqft · Single Family
$1.07M
Est. $4,767/mo
3533 Sarah Ann Dr.
4bd / 2.5ba · 2,638 sqft · Single Family
$969K
Est. $4,557/mo
3830 Lake Garden Drive
4bd / 3.5ba · 2,900 sqft · Single Family
$1.15M
Est. $4,855/mo
1850 Canyon Heights Road
4bd / 2.5ba · 2,646 sqft · Single Family
$1.30M
Est. $4,614/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
4 leases of 4-bed houses in 92028 · $4,075–$5,002
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$4,834/mo short at 20% down; 84% down or +$6,277/mo rent closes it.
- Break-even price
- $470,631
- Break-even rent
- $10,971/mo
- Cashflow at 35% down
- −$3,688/mo
- Down payment to break even
- 84%
- Rate to break even
- Not reachable
57% under asking
$6,277/mo above the estimate
$923,916 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator