1967 Spanish Oak Way
1 / 20

1967 Spanish Oak Way

C

Vista, CA 92081

$1,198,000

Soft Appraisal Value: $1,168,900 · 2.5% above estimate

Beds

3

Baths

2.5

Sqft

1,665

Year Built

1989

Days on Market

10

Property Type

Single Family

HOA/mo

$114

MLS ID

NDP2605877

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

Virtual Tour

About This Property

Truly stunning Shadowridge Sea Vista residence. This freshly remodeled two level home features all of the designer touches you would expect at this price point. Open and airy kitchen with fresh upgraded appliances/fixtures/lighting is truly a chefs delight. The open and large living room is showcases a custom fireplace and entertainment center. Spacious primary suite features great natural light, walk in closet and fresh bathroom. Washer and dryer convey with sale. The third bedroom is set up as an office with built ins that can easily be removed. All original windows and sliders have been recently replaced with upgraded products. Exterior spaces are set up with low care landscape including artificial turf and exotic mature palms in rear yard. Fresh white vinyl fencing provides privacy. Two car garage with off street parking for an additional two cars. The home also boasts a full home Ecowater softener system/ water filter system and smart thermometer. NOTE: Existing VA loan approx. $800,000 2.9% is assumable to a Veteran (or seller may consider allowing a non Vet to???????????????????????????????? assume)

Mortgage Calculator

Est. Monthly Payment

$7,719

Principal & Interest$6,058
Property Tax$1,198
Insurance$349
HOA$114
%($239,600)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$3,926
Monthly Cashflow

Rent − PITIA

$-3,793
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,694

Mortgage (P+I)
$6,058
Cap Rate
0.36%
Cash-on-Cash
-28.52%
DSCR

Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$11,321

NOI (Annual)
$4,364
Price-to-Rent

Lower = better for investors

25.4

* 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