1979 Spanish Oak Way

1979 Spanish Oak Way

D

Vista, CA 92081

$969,000
NEW — 3d on market

Soft Appraisal Value: $961,100 · 0.8% above estimate

Beds

4

Baths

2.5

Sqft

1,863

Year Built

1989

Days on Market

3

Property Type

Single Family

HOA/mo

$114

MLS ID

260006455SD

Description

Welcome to Sea Vista! This updated, well maintained home is located in one of the most sought after Shadowridge neighborhoods. Features include: custom granite counter tops, decorative mirrors, newer faucets, sinks, and cabinet knobs in all three bathrooms, a spacious layout, air conditioning, natural light, and a low maintenance backyard. Just prior to listing, the entire interior of the home was painted. There is also a community pool and parks for residents and families to enjoy. Welcome to Sea Vista! This updated, well maintained home is located in one of the most sought after Shadowridge neighborhoods. Features include custom granite counter tops, decorative mirrors, newer faucets, sinks, and cabinet knobs in all three bathrooms, a spacious layout, air conditioning, natural light, and a low maintenance backyard. Just prior to listing, the entire interior of the home was painted. There is also a community pool and park for residents and families to enjoy.

Mortgage Calculator

Est. Monthly Payment

$6,265

Principal & Interest$4,900
Property Tax$969
Insurance$283
HOA$114
%($193,800)
%

Investment Score

5D
Est. Monthly Rent
$4,660
Monthly Cashflow

Rent − PITI − HOA

$-1,606
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,485

Mortgage (P+I)
$4,900
Cap Rate
1.75%
Cash-on-Cash
-21.58%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$9,186

NOI (Annual)
$16,976
Price-to-Rent

Lower = better for investors

17.3

* 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